Stock Analysis on Net
Stock Analysis on Net

Visa Inc. (NYSE:V)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Visa Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Net income 14,957 12,311 10,866 12,080 10,301 6,699
Add: Income tax expense 3,179 3,752 2,924 2,804 2,505 4,995
Earnings before tax (EBT) 18,136 16,063 13,790 14,884 12,806 11,694
Add: Interest expense 538 513 516 533 612 563
Earnings before interest and tax (EBIT) 18,674 16,576 14,306 15,417 13,418 12,257
Add: Depreciation and amortization of property, equipment, technology and intangible assets 861 804 767 656 613 556
Earnings before interest, tax, depreciation and amortization (EBITDA) 19,535 17,380 15,073 16,073 14,031 12,813

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).


The financial trajectory between September 30, 2017, and September 30, 2022, is characterized by a consistent upward trend in operational profitability, despite a temporary contraction in 2020. Earnings before interest, tax, depreciation and amortization (EBITDA) grew from 12,813 million US$ to 19,535 million US$, representing a substantial increase in cash-flow generation capacity over the five-year period.

EBITDA Growth and Volatility
A steady expansion is observed from 2017 through 2019, with EBITDA rising from 12,813 million US$ to 16,073 million US$. A moderate decline occurred in 2020, where the figure dropped to 15,073 million US$, marking the only period of contraction in the analyzed timeframe. However, a strong recovery followed, with a surge to 17,380 million US$ in 2021 and a peak of 19,535 million US$ by September 30, 2022.
Depreciation and Amortization Trends
The variance between EBIT and EBITDA indicates a gradual increase in depreciation and amortization expenses. In 2017, the difference was 556 million US$, which expanded steadily each year to reach 861 million US$ in 2022. This pattern suggests a sustained increase in the company's asset base or higher amortization costs associated with intangible assets over the period.
Net Income Convergence
While EBITDA grew by approximately 52% over the period, net income exhibited a more aggressive growth rate, increasing from 6,699 million US$ in 2017 to 14,957 million US$ in 2022. This suggests that the company has significantly improved its ability to convert operational earnings into bottom-line profit, likely through optimized tax strategies or reduced interest burdens relative to overall earnings growth.
Operational Resilience
The recovery observed between 2020 and 2022 across all metrics—EBITDA, EBIT, EBT, and Net Income—demonstrates a robust capacity to regain momentum following the 2020 downturn. The synchronization of the decline and subsequent recovery across all four profit levels indicates that the primary drivers of volatility were operational rather than related to financing or tax structures.

AI Ask an analyst for more


Enterprise Value to EBITDA Ratio, Current

Visa Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 471,736
Earnings before interest, tax, depreciation and amortization (EBITDA) 19,535
Valuation Ratio
EV/EBITDA 24.15
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 8.40
Adobe Inc. 9.30
AppLovin Corp. 24.14
Cadence Design Systems Inc. 47.76
Datadog Inc. 478.69
International Business Machines Corp. 14.98
Intuit Inc. 10.42
Microsoft Corp. 18.61
Oracle Corp. 15.60
Palantir Technologies Inc. 266.53
Palo Alto Networks Inc. 219.44
Salesforce Inc. 14.69
ServiceNow Inc. 44.82
Synopsys Inc. 36.84
Workday Inc. 29.39
EV/EBITDA, Sector
Software & Services 41.60
EV/EBITDA, Industry
Information Technology 55.20

Based on: 10-K (reporting date: 2022-09-30).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Visa Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 435,704 431,122 449,223 394,738 316,920 257,478
Earnings before interest, tax, depreciation and amortization (EBITDA)2 19,535 17,380 15,073 16,073 14,031 12,813
Valuation Ratio
EV/EBITDA3 22.30 24.81 29.80 24.56 22.59 20.10
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 14.25 23.31 17.46 — — —
Adobe Inc. 22.32 35.44 43.06 — — —
AppLovin Corp. 14.17 30.05 — — — —
Cadence Design Systems Inc. 42.11 39.61 — — — —
Datadog Inc. 1,785.61 1,949.67 — — — —
International Business Machines Corp. 22.17 12.53 — — — —
Intuit Inc. 36.22 51.96 — — — —
Microsoft Corp. 20.17 24.59 — — — —
Oracle Corp. 17.12 13.78 — — — —
Palantir Technologies Inc. — — — — — —
Palo Alto Networks Inc. 515.19 — — — — —
Salesforce Inc. 38.88 33.83 — — — —
ServiceNow Inc. 104.31 147.45 — — — —
Synopsys Inc. 36.73 53.43 42.24 — — —
Workday Inc. 147.90 670.04 — — — —
EV/EBITDA, Sector
Software & Services 22.39 25.74 — — — —
EV/EBITDA, Industry
Information Technology 18.32 20.52 — — — —

Based on: 10-K (reporting date: 2022-09-30), 10-K (reporting date: 2021-09-30), 10-K (reporting date: 2020-09-30), 10-K (reporting date: 2019-09-30), 10-K (reporting date: 2018-09-30), 10-K (reporting date: 2017-09-30).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 435,704 ÷ 19,535 = 22.30

4 Click competitor name to see calculations.


Enterprise value experienced significant growth between 2017 and 2020, rising from 257,478 million USD to a peak of 449,223 million USD. Following this period of rapid expansion, the valuation stabilized, maintaining a range between 431,122 million USD and 435,704 million USD during the 2021 and 2022 fiscal years.

Earnings before interest, tax, depreciation, and amortization (EBITDA) demonstrated a general upward trajectory, increasing from 12,813 million USD in 2017 to 19,535 million USD in 2022. A notable deviation occurred in 2020, when EBITDA declined to 15,073 million USD, before recovering strongly in the subsequent two years.

EV/EBITDA Multiple Expansion
A consistent increase in the valuation multiple is observed from 2017 to 2020, with the ratio rising from 20.10 to a peak of 29.80. This expansion was driven by a combination of rapidly increasing enterprise value and a temporary contraction in EBITDA during the 2020 period.
Valuation Normalization
Following the 2020 peak, the EV/EBITDA ratio entered a contraction phase, decreasing to 24.81 in 2021 and further to 22.30 by 2022. This trend suggests a normalization of the multiple as earnings growth began to pace more closely with the enterprise value.
Correlation Analysis
The data indicates that while enterprise value plateaued after 2020, EBITDA continued to grow, resulting in the observed compression of the EV/EBITDA ratio. This suggests that the valuation in 2022 is more closely supported by underlying earnings performance than it was during the 2020 peak.

AI Ask an analyst for more