Visa Inc. — V

Close PriceMarket CapP/E RatioForward P/E RatioImplied Growth*Implied Forward Growth*DividendP/B Ratio
$343.68$667.06B33.527.116.9%14.6%$2.36
67.0%		17.5

Revenue & Net Income

Revenue & Net Income
  Date Revenue Net Income EPS Revenue Change Net Income Change EPS Change
0 2020-09-30 $21.8B $10.9B $4.90 N/A N/A N/A
1 2021-09-30 $24.1B $12.3B $5.63 10.3% 13.3% 14.9%
2 2022-09-30 $29.3B $15.0B $7.01 21.6% 21.5% 24.5%
3 2023-09-30 $32.7B $17.3B $8.29 11.4% 15.5% 18.3%
4 2024-09-30 $35.9B $19.7B $9.74 10.0% 14.3% 17.5%
5 TTM 2025-03-31 $37.6B $19.9B $9.94 4.7% 0.7% 2.1%
6 Average 11.6% 13.1% 15.5%

EPS

EPS

Forecasts

Revenue/Net Income Forecast EPS Forecast

Y/Y % Change

Revenue YoY Change EPS YoY Change
YoY Growth Rates

V Year-over-Year Growth

  2020 2021 2022 2023 2024 2025 2026 Average
Revenue Growth (%) 10.3% 21.6% 11.4% 10.0% 10.9% 10.8% 12.5%
Revenue Analysts (#) 0 0 0 0 0 12 12
EPS Growth (%) 13.3% 21.5% 15.5% 14.3% 12.4% 12.3% 14.9%
EPS Analysts (#) 0 0 0 0 0 14 14

Expenses

Revenue vs Expenses Expenses % of Revenue
Year Revenue ($) Cost of Revenue ($) Sales & Marketing ($) G&A ($) SG&A ($) Facilities / D&A ($)
2021 $24.1B $4.2B $1.1B $1.4B $2.5B $804.0M
2022 $29.3B $4.9B $1.3B $1.7B $3.0B $861.0M
2023 $32.7B $5.6B $1.3B $1.9B $3.2B $943.0M
2024 $35.9B $6.0B $1.6B $2.2B $3.8B $1.0B
TTM $38.9B $6.5B $1.7B $2.5B $4.2B $1.2B
Year Revenue Change (%) Cost of Revenue Change (%) Sales & Marketing Change (%) G&A Change (%) SG&A Change (%) Facilities / D&A Change (%)
2022 21.59 16.95 17.61 22.41 20.25 7.09
2023 11.41 15.44 0.37 10.36 5.96 9.52
2024 10.02 6.83 16.33 19.09 17.94 9.65
TTM 8.26 8.41 6.35 12.00 9.68 13.93
No unmapped expenses.

Segment Performance

axis1_V_Client_Incentives.png
axis1_V_Data_Processing_Revenues.png
axis1_V_International_Transaction_Revenues.png
axis1_V_Service.png
axis1_V_Service_Other.png
axis1_V_Value_Added_Services.png
SEGMENTS v2025-09-09 · 2025-09-05 15:08 UTC — Values are shown in a single scale for this table: $B. TTM values are bold. “% of Total (TTM)” shows revenue mix.
Segment 2022 Rev ($B) 2022 OI ($B) 2023 Rev ($B) 2023 OI ($B) 2024 Rev ($B) 2024 OI ($B) TTM Rev ($B) TTM OI ($B) % of Total (TTM)
Data Processing Revenues 14.4B 0.00B 16.0B 0.00B 17.7B 0.00B 19.9B 0.00B 47.1%
Service 13.4B 0.00B 14.8B 0.00B 16.1B 0.00B 17.5B 0.00B 41.5%
International Transaction Revenues 9.81B 0.00B 11.6B 0.00B 12.7B 0.00B 14.3B 0.00B 33.9%
Service Other 1.99B 0.00B 2.48B 0.00B 3.20B 0.00B 4.09B 0.00B 9.7%
Value Added Services – – – – – – 2.00B 0.00B 4.7%
Client Incentives -10.3B 0.00B -12.3B 0.00B -13.8B 0.00B -15.6B 0.00B -36.9%
V_Non_Us_Member_axis2.png
V_U_S_axis2.png

No segment data available for V (axis 2).

Balance Sheet

Balance Sheet
  Metric Value
0 Total Assets $92,853M
1 Cash $11,734M
2 Total Liabilities $54,823M
3 Total Debt $20,762M
4 Total Equity $38,030M
5 Debt to Equity Ratio 0.55

EPS & Dividend

EPS & Dividend

Valuation

Valuation
Share Price Treasury Yield Estimates Fair Value (P/E) Fair Value (P/S) Current P/S Current P/E
$338.57 4.4% Nicks Growth: 12%
Nick's Expected Margin: 50%
FINVIZ Growth: 13%		 Nicks: 21
Finviz: 22		 Nick's: 10.426 17.6 34.0
Basis Year Nicks Valuation Nicks vs Share Price Finviz Valuation Finviz vs Share Price
$9.94 EPS TTM $207.26 -38.8% $220.94 -34.7%
$11.35 EPS 2025 $236.66 -30.1% $252.28 -25.5%
$12.76 EPS 2026 $266.06 -21.4% $283.62 -16.2%

Implied Growth

Implied Growth
Average Median Std Dev Current Percentile
TTM Forward TTM Forward TTM Forward TTM Forward TTM Forward
Timeframe
1 Year 17.49% 14.96% 17.42% 14.99% 0.40% 0.25% 17.27% 14.91% 32.8% 36.2%
3 Years 17.49% 14.96% 17.42% 14.99% 0.40% 0.25% 17.27% 14.91% 32.8% 36.2%
5 Years 17.49% 14.96% 17.42% 14.99% 0.40% 0.25% 17.27% 14.91% 32.8% 36.2%
10 Years 17.49% 14.96% 17.42% 14.99% 0.40% 0.25% 17.27% 14.91% 32.8% 36.2%

← Back