V · Visa Inc.
$336.232026-07-21Sector: Financial Services; Industry: Financial - Credit Services; Sub-Industry: Transaction & Payment Processing Services
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$204
-39.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($138 · $204) Analysts Range ($160 · $450) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q2 | $32.7B | — | 64.3% | 17.7% | $17.3B | −$13.1B | $4.2B | 7.4% | — | 39.9% | $43.4B | $8.94 | — |
| 2025.Q1 | $35.9B | 10.0% | 65.7% | 17.0% | $19.6B | −$16.6B | $3.0B | 8.3% | — | 44.5% | $44.6B | $10.21 | — |
| 2025.Q2 | $35.9B | 0.0% | 65.7% | 17.1% | $19.6B | −$15.9B | $3.6B | 7.8% | — | 43.6% | $45.0B | $10.21 | — |
| 2026.Q1 | $40.0B | 11.3% | 60.0% | 15.9% | $20.2B | −$14.7B | $5.5B | 7.8% | — | 45.6% | $43.6B | $10.38 | — |
| 2026.Q2 | $43.0B | 7.6% | 61.1% | 16.0% | $22.1B | −$19.7B | $2.4B | 7.6% | — | 49.5% | $45.7B | $11.50 | 24.7 |
| italics below = DCF projection · 10yr Rev CAGR: 7.1% |
| 2027.Q2 | $48.2B | +12.1% | 60.1% | 16.4% | $24.3B | −$17.1B | $7.2B | 8.3% | $6.6B | 44.7% | $62.8B | $12.55 | 26.8 |
| 2028.Q2 | $53.3B | +10.4% | 60.1% | 16.8% | $26.7B | −$9.7B | $16.9B | 8.3% | $14.5B | 39.4% | $72.5B | $13.80 | 24.4 |
| 2029.Q2 | $59.1B | +11.0% | 60.1% | 17.2% | $29.5B | −$8.0B | $21.4B | 8.3% | $16.9B | 38.5% | $80.6B | $15.24 | 22.1 |
| 2030.Q2 | $64.0B | +8.2% | 60.1% | 17.6% | $31.7B | −$11.3B | $20.5B | 8.3% | $14.9B | 36.8% | $91.8B | $16.41 | 20.5 |
| 2031.Q2 | $67.7B | +5.8% | 60.1% | 18.0% | $33.4B | −$8.0B | $25.4B | 8.4% | $17.0B | 34.8% | $99.8B | $17.27 | 19.5 |
|
| Term. Yr+ | $88.9B | 4.1% | 45.3% | 20.0% | $32.2B | −$5.6B | $26.6B | 8.6% | $263.9B | 23.6% | — | — | — |
Active scenario IV: $204 (-39.3% vs market)