V
Visa Inc
Price:  
274.49 
USD
Volume:  
4,339,703.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Visa Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Visa Inc (V) is 266.99 USD. This Visa valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 274.49 USD, the upside of Visa Inc is %.

The range of the Intrinsic Value is 169.03 - 686.19 USD

274.49 USD
Stock Price
266.99 USD
Intrinsic Value
Intrinsic Value Details

Visa Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 169.03 - 686.19 266.99 -2.7%
DCF (Growth 10y) 199.17 - 758.93 306.06 11.5%
DCF (EBITDA 5y) 135.55 - 179.65 157.84 -42.5%
DCF (EBITDA 10y) 168.62 - 234.90 200.15 -27.1%
Fair Value 105.68 - 105.68 105.68 -61.50%
P/E 166.77 - 231.02 190.23 -30.7%
EV/EBITDA 108.16 - 219.81 153.13 -44.2%
EPV 83.46 - 121.48 102.47 -62.7%
DDM - Stable 99.13 - 521.91 310.52 13.1%
DDM - Multi 133.73 - 541.03 213.72 -22.1%

Visa Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 549,254.50
Beta 0.76
Outstanding shares (mil) 2,001.00
Enterprise Value (mil) 556,864.50
Market risk premium 4.60%
Cost of Equity 8.04%
Cost of Debt 4.31%
WACC 7.87%