DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, email : [email protected] or use Help Section!!
Selected tickers used: ['V']


We have 6 report results for ticker: V - Visa Inc., also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for V [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
V revenue 32.65B 29.31B 24.11B 21.85B 22.98B 20.61B 18.36B 15.08B 13.88B 12.70B 11.78B 10.42B 9.19B
V owner_earnings 19.05B 17.39B 13.98B 9.29B 11.72B 12.00B 8.53B 4.85B 5.98B 6.60B 2.45B 4.53B 3.43B
V cashflow::operating 20.75B 18.85B 15.23B 10.44B 12.78B 12.94B 9.32B 5.57B 6.58B 7.21B 3.02B 5.01B 3.87B
V cashflow::fcf 19.70B 17.88B 14.52B 9.70B 12.03B 12.22B 8.61B 5.05B 6.17B 6.65B 2.55B 4.63B 3.52B
V cashflow::realfcf 18.93B 17.28B 13.98B 9.29B 11.62B 11.90B 8.38B 4.83B 5.98B 6.48B 2.37B 4.49B 3.37B
V netincome 17.27B 14.96B 12.31B 10.87B 12.08B 10.30B 6.70B 5.99B 6.33B 5.44B 4.98B 0.0 0.0
V operatingincome 21.04B 18.81B 16.06B 14.08B 15.00B 12.95B 12.14B 8.01B 9.06B 7.72B 7.26B 2.21B 5.66B
V marketcap 534.08B 435.68B 463.00B 470.99B 405.43B 280.55B 249.85B 155.94B 177.93B 122.51B 107.79B 72.80B 50.45B
V ev 538.26B 464.89B 467.49B 478.78B 414.32B 289.02B 258.35B 166.20B 174.42B 120.54B 105.60B 70.73B 50.45B
V shares 2.08B 2.14B 2.19B 2.22B 2.27B 2.33B 2.40B 2.41B 1.95B 1.99B 2.08B 0.68B 0.71B
V shares_calc 2.06B 2.12B 2.17B 2.20B 2.22B 2.20B 2.29B 2.10B 2.43B 1.99B 2.08B 2.08B 2.17B
V capex -1.06B -0.97B -0.70B -0.74B -0.76B -0.72B -0.71B -0.52B -0.41B -0.55B -0.47B -0.38B -0.35B
V depreciation 0.94B 0.86B 0.80B 0.77B 0.66B 0.61B 0.56B 0.50B 0.49B 0.43B 0.40B 0.33B 0.29B
V evToOcf 25.93 24.66 30.70 45.86 32.41 22.33 27.73 29.82 26.49 16.73 34.94 14.12 13.03
V pocf 25.73 23.11 30.41 45.11 31.71 21.68 26.82 27.98 27.03 17.00 35.67 14.53 13.03
V pe 30.92 29.13 37.61 43.35 33.56 27.24 37.30 26.03 28.12 22.53 21.64 inf inf

2. Vertical Data, ratio wrt to shares_calc for V [show/hide charts] Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
V revenue 15.89 13.84 11.09 9.91 10.34 9.35 8.03 7.18 5.71 6.37 5.66 5.01 4.24
V owner_earnings 9.27 8.21 6.43 4.21 5.27 5.44 3.73 2.31 2.46 3.31 1.18 2.18 1.58
V cashflow::operating 10.10 8.90 7.00 4.74 5.75 5.87 4.07 2.65 2.71 3.62 1.45 2.41 1.79
V cashflow::fcf 9.58 8.44 6.68 4.40 5.41 5.55 3.77 2.40 2.54 3.34 1.23 2.23 1.62
V cashflow::realfcf 9.21 8.16 6.43 4.21 5.23 5.40 3.66 2.30 2.46 3.25 1.14 2.16 1.55
V netincome 8.40 7.06 5.66 4.93 5.44 4.67 2.93 2.85 2.60 2.73 2.39 0.0 0.0
V operatingincome 10.24 8.88 7.39 6.39 6.75 5.88 5.31 3.81 3.73 3.88 3.49 1.06 2.61
V marketcap 259.87 205.74 212.99 213.66 182.43 127.28 109.26 74.24 73.24 61.47 51.82 35.00 23.26
V ev 261.90 219.53 215.06 217.19 186.43 131.12 112.97 79.13 71.79 60.48 50.77 34.00 23.26
V shares 1.01 1.01 1.01 1.01 1.02 1.06 1.05 1.15 0.80 1.00 1.00 0.33 0.33
V shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
V capex -0.52 -0.46 -0.32 -0.33 -0.34 -0.33 -0.31 -0.25 -0.17 -0.28 -0.23 -0.18 -0.16
V depreciation 0.46 0.41 0.37 0.35 0.30 0.28 0.24 0.24 0.20 0.22 0.19 0.16 0.13
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for V [show/hide charts] Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
V revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
V owner_earnings 58.33% 59.32% 58.00% 42.52% 51.01% 58.23% 46.44% 32.16% 43.11% 51.94% 20.77% 43.46% 37.33%
V cashflow::operating 63.56% 64.31% 63.17% 47.79% 55.64% 62.79% 50.75% 36.96% 47.44% 56.72% 25.66% 48.07% 42.14%
V cashflow::fcf 60.32% 61.00% 60.24% 44.42% 52.35% 59.31% 46.90% 33.49% 44.45% 52.37% 21.66% 44.46% 38.30%
V cashflow::realfcf 57.98% 58.95% 58.00% 42.52% 50.58% 57.72% 45.62% 32.02% 43.11% 51.02% 20.14% 43.05% 36.62%
V netincome 52.90% 51.03% 51.07% 49.74% 52.57% 49.98% 36.49% 39.72% 45.59% 42.81% 42.28% 0.0 0.0
V operatingincome 64.43% 64.19% 66.64% 64.46% 65.29% 62.86% 66.15% 53.12% 65.30% 60.81% 61.61% 21.18% 61.56%
V marketcap 1635.63% 1486.45% 1920.76% 2155.97% 1764.48% 1361.31% 1361.00% 1033.94% 1281.95% 964.49% 915.14% 698.59% 549.09%
V ev 1648.42% 1586.11% 1939.39% 2191.59% 1803.18% 1402.40% 1407.26% 1101.99% 1256.60% 948.97% 896.58% 678.69% 549.09%
V shares 6.39% 7.29% 9.08% 10.18% 9.89% 11.30% 13.05% 16.01% 14.08% 15.69% 17.66% 6.51% 7.69%
V shares_calc 6.29% 7.22% 9.02% 10.09% 9.67% 10.70% 12.46% 13.93% 17.50% 15.69% 17.66% 19.96% 23.61%
V capex -3.24% -3.31% -2.92% -3.37% -3.29% -3.48% -3.85% -3.47% -2.98% -4.35% -4.00% -3.61% -3.84%
V depreciation 2.89% 2.94% 3.34% 3.51% 2.86% 2.97% 3.03% 3.33% 3.56% 3.42% 3.37% 3.20% 3.13%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for V Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
V revenue 11.06% 9.64% 14.34%
V owner_earnings 12.50% 9.68% 27.05%
V cashflow::operating 12.47% 9.91% 25.74%
V cashflow::fcf 12.82% 10.01% 26.61%
V cashflow::realfcf 12.65% 9.74% 26.79%
V netincome 13.70% 10.89% 16.71%
V operatingincome 11.78% 10.18% 14.32%
V marketcap 17.77% 13.74% 4.28%
V ev 18.09% 13.24% 3.98%
V shares 0.50% -2.19% -2.11%
V shares_calc 0.34% -1.39% -2.31%
V capex -6.96% -7.48% -11.42%
V depreciation 8.98% 9.00% 7.13%
V evToOcf 4.99% 3.03% -17.31%
V pocf 4.71% 3.48% -17.07%
V pe 3.58% 2.57% -10.65%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for V Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016
V netincome 10.89% 17.43% 15.49% 11.42% 17.31% 15.65% inf inf
V operatingincome 10.18% 9.15% 14.93% 9.21% 14.20% 12.29% 40.64% 7.21%
V marketcap 13.74% 11.76% 24.32% 21.49% 27.04% 21.09% 27.97% 25.32%
V ev 13.24% 12.47% 22.98% 22.38% 28.01% 22.31% 29.58% 26.93%
V shares -2.19% -2.26% -1.95% 2.61% 2.66% 2.29% 28.71% 27.84%
V shares_calc -1.39% -1.53% 0.69% -1.93% 2.20% 1.17% 1.91% -0.64%
V capex -7.48% -6.13% -5.80% -10.87% -6.06% -8.09% -11.86% -7.56%
V depreciation 9.00% 9.14% 9.88% 9.20% 8.56% 9.08% 10.80% 11.75%
V evToOcf 3.03% -2.32% 0.58% 11.60% 14.14% -8.56% 14.45% 18.01%
V pocf 3.48% -2.93% 1.68% 10.79% 13.28% -9.48% 13.04% 16.51%
V pe 2.57% -4.82% 7.64% 9.04% 8.30% 4.71% -94.82% -95.18%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for V Current Market Price: 277.6 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020
V shares 0.50% 0.30% 13.90% 13.57%
V shares_calc 0.34% 0.20% 0.49% 0.18%
V capex -6.96% -7.71% -6.75% -7.84%
V depreciation 8.98% 8.98% 10.29% 11.50%
V evToOcf 4.99% -3.80% 9.01% 15.01%
V pocf 4.71% -4.71% 8.55% 14.80%
V pe 3.58% 3.36% -80.67% -80.37%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...