As of 2024-12-12, the Intrinsic Value of Visa Inc (V) is
349.77 USD. This Visa valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 313.79 USD, the upside of Visa Inc is
11.50%.
The range of the Intrinsic Value is 217.40 - 989.87 USD
349.77 USD
Intrinsic Value
Visa Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
217.40 - 989.87 |
349.77 |
11.5% |
| DCF (Growth 10y) |
256.24 - 1,092.22 |
400.49 |
27.6% |
| DCF (EBITDA 5y) |
176.19 - 228.14 |
213.97 |
-31.8% |
| DCF (EBITDA 10y) |
216.86 - 292.29 |
264.65 |
-15.7% |
| Fair Value |
109.86 - 109.86 |
109.86 |
-64.99% |
| P/E |
218.41 - 299.49 |
263.57 |
-16.0% |
| EV/EBITDA |
142.97 - 248.75 |
201.99 |
-35.6% |
| EPV |
110.85 - 152.23 |
131.54 |
-58.1% |
| DDM - Stable |
129.86 - 765.90 |
447.88 |
42.7% |
| DDM - Multi |
174.15 - 787.12 |
283.95 |
-9.5% |
Visa Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
614,946.80 |
| Beta |
0.48 |
| Outstanding shares (mil) |
1,959.74 |
| Enterprise Value (mil) |
623,807.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.31% |
| Cost of Debt |
4.25% |
| WACC |
7.18% |