Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: V - Visa Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for V price: 285.34 as of date: 2024-09-10 [show/hide charts] Current Market Price: 285.34 as of 2024-09-10

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 expectedGrowthRate_MarketIsPricing
V PE_YEAR_2026 = 7 67.52%
V PE_YEAR_2026 = 10 50.65%
V PE_YEAR_2026 = 15 32.96%
V PE_YEAR_2026 = 20 21.44%
V PE_YEAR_2026 = 25 13.09%
V PE_YEAR_2026 = 30 6.65%
V PE_YEAR_2026 = 40 -2.84%
V input_data {"marketcap": 586427919165.44, "cashflow_fcf_key": 20755000000.0, "discount_rate": 0.1, "period": 3}
V input_data_url_param input_data={"marketcap": 586427919165.44, "cashflow_fcf_key": 20755000000.0, "discount_rate": 0.1, "period": 3}
In this report, we are doing Reverse DCF assuming for today's current price: 285.34 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 3 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 3 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for V
6. override link: reverse dcf with override in URL for V
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for V [show/hide charts] Current Market Price: 285.34 as of 2024-09-10

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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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 πŸ›Œ

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