Stock Analysis on Net

Visa Inc. (NYSE:V)

$22.49

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

Enterprise Value to FCFF (EV/FCFF)

Microsoft Excel

Paying user area

The data is hidden behind: . Unhide it.

This is a one-time payment. There is no automatic renewal.


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Free Cash Flow to The Firm (FCFF)

Visa Inc., FCFF 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
Net noncash charges
Change in operating assets and liabilities
Net cash provided by operating activities
Interest payments on debt, net of tax1
Purchases of property, equipment and technology
Free cash flow to the firm (FCFF)

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 data reveals a consistent upward trend in the cash flow metrics over the analyzed six-year period. Both operating cash flow and free cash flow to the firm display growth, with some variations around 2020.

Net cash provided by operating activities
This metric increased steadily from 9,208 million USD in 2017 to 18,849 million USD in 2022, showing an overall improvement of more than 100%. There was a deceleration in growth in 2020, with a decline from 12,784 million USD in 2019 to 10,440 million USD, likely reflecting external challenges during that year. However, the figures rebounded strongly in 2021 and continued to grow in 2022.
Free cash flow to the firm (FCFF)
The FCFF follows a similar pattern to operating cash flow, starting at 8,780 million USD in 2017 and rising to 18,377 million USD in 2022. The downward trend in 2020 is evident here as well, from 12,463 million USD in 2019 to 10,128 million USD, followed by substantial recovery in the following years. This indicates that despite the temporary dip, the company maintained strong cash generation capabilities and was able to sustain free cash flow growth.

Overall, the data points to a robust capacity for cash generation with resilience demonstrated during the 2020 period, potentially due to external economic conditions. The recovery from that dip and sustained growth thereafter suggest solid operational performance and capital management.


Interest Paid, Net of Tax

Visa Inc., interest paid, net of tax 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
Effective Income Tax Rate (EITR)
EITR1
Interest Paid, Net of Tax
Interest payments on debt, before tax
Less: Interest payments on debt, tax2
Interest payments on debt, net of tax

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 2022 Calculation
Interest payments on debt, tax = Interest payments on debt × EITR
= × =

The analyzed data presents two financial metrics over a six-year period ending in the fiscal year 2022. These metrics are the Effective Income Tax Rate (EITR) and Interest Payments on Debt, net of tax, both reflecting key aspects of the company's financial management and obligations.

Effective Income Tax Rate (EITR) (%)
The Effective Income Tax Rate shows a considerable decrease from 43% in 2017 to a lower range between 18% and 23% from 2018 onwards. The rate notably dropped from 43% in 2017 to 20% in 2018 and remained relatively steady, fluctuating slightly around the low 20s, with the minimum observed rate of 18% in 2022. This trend suggests the company may have optimized its tax planning or benefited from regulatory changes that decreased its overall tax burden significantly after 2017.
Interest Payments on Debt, Net of Tax (US$ millions)
Interest payments on debt, net of tax, demonstrate a generally increasing trend over the period. Starting at US$279 million in 2017, interest expenses rose sharply to US$436 million in 2018, then stabilized around the US$424 to US$498 million range from 2019 to 2022. The uptick from 2017 to 2018 indicates either an increase in debt levels or higher interest rates. Subsequent years reflect sustained higher payments, possibly reflecting ongoing leverage or debt servicing requirements that remain elevated but relatively stable.

Overall, the data illustrate a transition to a lower effective tax rate environment post-2017 alongside increased and sustained interest expenses on debt. This may imply strategic financial restructuring focusing on lowering tax liabilities while managing a growing or consistently maintained debt load. Further investigation into debt composition, interest rate environment, and tax regulations would be beneficial to fully understand these dynamics.


Enterprise Value to FCFF Ratio, Current

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

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV)
Free cash flow to the firm (FCFF)
Valuation Ratio
EV/FCFF
Benchmarks
EV/FCFF, Competitors1
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

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

1 Click competitor name to see calculations.

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


Enterprise Value to FCFF Ratio, Historical

Visa Inc., historical EV/FCFF 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
Free cash flow to the firm (FCFF)2
Valuation Ratio
EV/FCFF3
Benchmarks
EV/FCFF, Competitors4
Accenture PLC
Adobe Inc.
Cadence Design Systems Inc.
CrowdStrike Holdings Inc.
International Business Machines Corp.
Intuit Inc.
Microsoft Corp.
Oracle Corp.
Palantir Technologies Inc.
Palo Alto Networks Inc.
Salesforce Inc.
ServiceNow Inc.
Synopsys Inc.
Workday Inc.
EV/FCFF, Sector
Software & Services
EV/FCFF, Industry
Information Technology

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/FCFF = EV ÷ FCFF
= ÷ =

4 Click competitor name to see calculations.

An analysis of the presented financial data reveals several key trends regarding the entity's valuation and cash flow generation over the six-year period ending September 30, 2022.

Enterprise Value (EV)
The enterprise value exhibited a consistent upward trajectory from 2017 to 2020, increasing from approximately $257.5 billion to $449.2 billion. However, a deviation from this trend is observed in 2021, where EV decreased to about $431.1 billion, followed by a marginal increase to $435.7 billion in 2022. This indicates a peak in enterprise valuation in 2020 with a slight correction thereafter.
Free Cash Flow to the Firm (FCFF)
FCFF showed an overall increasing trend, starting at $8.8 billion in 2017 and reaching $18.4 billion in 2022. Notably, there was a decline in 2020 to roughly $10.1 billion from approximately $12.5 billion in 2019, likely reflecting external pressures impacting cash generation during that year. Subsequently, FCFF rebounded strongly in 2021 and 2022, surpassing all previous levels.
EV to FCFF Ratio (EV/FCFF)
The valuation multiple fluctuated significantly across the timeline. It decreased from 29.33 in 2017 to a lower point of 25.49 in 2018, then rose sharply to 31.67 in 2019 and peaked at 44.35 in 2020. Post-2020, the ratio declined to 28.71 in 2021 and further to 23.71 in 2022. This pattern illustrates heightened valuation relative to cash flow in 2020, followed by a normalization and more conservative valuation multiples in subsequent years.

Overall, the data suggest that while enterprise value generally grew over the period, the relationship between valuation and free cash flow experienced volatility, particularly around 2020. The dip in cash flow during 2020 contrasts with elevated valuation multiples, possibly implying market expectations or temporary disruptions. The recovery in cash flow and decrease in EV/FCFF ratio in the last two years point towards improving operational performance and more stabilized market valuation metrics.