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, Try our Paid Plans,
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: 338.57 as of 2025-06-23
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
V revenue 35.93B 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 18.07B 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 19.95B 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 18.69B 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 17.84B 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 19.74B 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 23.59B 21.00B 18.81B 15.80B 14.08B 15.00B 12.95B 12.14B 7.88B 9.06B 7.70B 7.24B 2.14B 5.46B
V marketcap 610.98B 530.12B 432.46B 459.57B 467.51B 402.40B 278.48B 248.00B 154.78B 176.60B 121.61B 106.97B 72.26B 50.08B
V ev 619.84B 534.29B 439.22B 464.06B 475.29B 411.29B 286.95B 256.49B 165.05B 173.08B 119.64B 104.79B 70.19B 50.08B
V shares 1.62B 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 1.94B 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 -1.26B -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 1.03B 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 31.07 25.74 23.30 30.48 45.53 32.17 22.17 27.53 29.61 26.29 16.61 34.68 14.01 12.93
V pocf 30.63 25.54 22.94 30.18 44.78 31.48 21.52 26.62 27.77 26.82 16.88 35.40 14.43 12.93
V pe 30.95 30.69 28.91 37.33 43.03 33.31 27.03 37.02 25.84 27.91 22.36 21.48 inf inf

2. Vertical Data, ratio wrt to shares_calc for V [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011
V revenue 18.55 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 9.33 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 10.30 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 9.65 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 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 10.20 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 12.18 10.22 8.88 7.27 6.39 6.75 5.88 5.31 3.75 3.73 3.86 3.48 1.03 2.52
V marketcap 315.51 257.94 204.22 211.41 212.08 181.07 126.34 108.45 73.69 72.69 61.02 51.43 34.74 23.09
V ev 320.09 259.97 207.41 213.48 215.61 185.07 130.18 112.16 78.58 71.24 60.03 50.38 33.74 23.09
V shares 0.84 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 1.00
V capex -0.65 -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 0.53 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: 338.57 as of 2025-06-23
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 2024 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% 100.00%
V owner_earnings 50.29% 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 55.53% 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 52.03% 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 49.67% 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 54.95% 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 65.68% 64.31% 64.19% 65.56% 64.46% 65.29% 62.86% 66.15% 52.27% 65.30% 60.60% 61.46% 20.53% 59.38%
V marketcap 1700.65% 1623.48% 1475.47% 1906.51% 2140.03% 1751.33% 1351.25% 1350.91% 1026.28% 1272.32% 957.43% 908.26% 693.40% 545.07%
V ev 1725.31% 1636.27% 1498.54% 1925.14% 2175.65% 1790.02% 1392.34% 1397.17% 1094.33% 1246.98% 941.91% 889.70% 673.50% 545.07%
V shares 4.51% 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 5.39% 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 -3.50% -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 2.88% 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 [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
V revenue 11.15% 9.35% 14.23%
V owner_earnings 13.06% 9.04% 8.92%
V cashflow::operating 13.11% 9.31% 9.42%
V cashflow::fcf 13.11% 9.22% 8.78%
V cashflow::realfcf 12.91% 8.95% 8.47%
V netincome 13.48% 10.32% 17.05%
V operatingincome 11.22% 9.48% 14.29%
V marketcap 14.79% 8.71% 9.96%
V ev 15.23% 8.55% 10.13%
V shares -2.05% -6.53% -9.51%
V shares_calc -2.49% -2.72% -3.78%
V capex -11.61% -9.67% -17.53%
V depreciation 8.55% 9.53% 8.75%
V evToOcf 1.87% -0.69% 0.64%
V pocf 1.49% -0.55% 0.49%
V pe 1.16% -1.46% -6.06%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for V [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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_2024 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 revenue 9.35% 9.64% 9.81% 9.83% 9.50% 12.59% 11.84% 11.99% 10.42%
V owner_earnings 9.04% 9.68% 15.32% 23.58% 9.19% 12.18% 37.45% 13.49% 7.18%
V cashflow::operating 9.31% 9.91% 15.13% 22.26% 9.66% 12.15% 33.76% 13.22% 7.56%
V cashflow::fcf 9.22% 10.01% 15.74% 23.52% 9.48% 12.58% 36.80% 13.20% 7.50%
V cashflow::realfcf 8.95% 9.74% 15.58% 23.68% 9.19% 12.39% 38.06% 13.30% 7.50%
V netincome 10.32% 10.89% 17.43% 15.49% 11.42% 17.31% 15.65% inf inf
V operatingincome 9.48% 10.14% 9.15% 14.93% 9.21% 14.28% 12.34% 41.52% 7.64%
V marketcap 8.71% 13.74% 11.76% 24.32% 21.50% 27.04% 21.09% 27.97% 25.32%
V ev 8.55% 13.24% 11.36% 22.97% 22.39% 28.01% 22.32% 29.59% 26.94%
V shares -6.53% -2.19% -2.26% -1.95% 2.61% 2.66% 2.29% 28.71% 27.84%
V shares_calc -2.72% -1.39% -1.53% 0.69% -1.93% 2.20% 1.17% 1.91% -0.64%
V capex -9.67% -7.48% -6.13% -5.80% -10.87% -6.06% -8.09% -11.86% -7.56%
V depreciation 9.53% 9.00% 9.14% 9.88% 9.20% 8.56% 9.08% 10.80% 11.75%
V evToOcf -0.69% 3.03% -3.28% 0.58% 11.61% 14.13% -8.56% 14.47% 18.02%
V pocf -0.55% 3.48% -2.93% 1.68% 10.80% 13.27% -9.48% 13.03% 16.52%
V pe -1.46% 2.57% -4.83% 7.63% 9.04% 8.30% 4.70% -94.83% -95.19%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for V [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 338.57 as of 2025-06-23
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_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020
V revenue 11.15% 11.06% 10.66% 9.77% 10.10%
V owner_earnings 13.06% 12.50% 24.35% 13.34% 11.70%
V cashflow::operating 13.11% 12.47% 22.56% 13.15% 11.65%
V cashflow::fcf 13.11% 12.82% 24.15% 13.53% 11.93%
V cashflow::realfcf 12.91% 12.65% 24.69% 13.46% 11.94%
V netincome 13.48% 13.70% 13.00% inf inf
V operatingincome 11.22% 11.80% 11.20% 24.88% 11.11%
V marketcap 14.79% 17.77% 16.79% 22.82% 28.17%
V ev 15.23% 18.09% 17.26% 23.35% 28.41%
V shares -2.05% 0.50% 0.30% 13.90% 13.57%
V shares_calc -2.49% 0.34% 0.20% 0.49% 0.18%
V capex -11.61% -6.96% -7.71% -6.75% -7.84%
V depreciation 8.55% 8.98% 8.98% 10.29% 11.50%
V evToOcf 1.87% 4.99% -4.32% 9.02% 15.01%
V pocf 1.49% 4.71% -4.71% 8.54% 14.80%
V pe 1.16% 3.58% 3.36% -80.69% -80.38%


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...