AI Tokens
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.

Price to FCFE (P/FCFE)

Microsoft Excel

Free Cash Flow to Equity (FCFE)

Visa Inc., FCFE 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
Net noncash charges 11,549 9,618 7,972 7,007 5,069 7,089
Change in operating assets and liabilities (7,657) (6,702) (8,398) (6,303) (2,657) (4,580)
Net cash provided by operating activities 18,849 15,227 10,440 12,784 12,713 9,208
Purchases of property, equipment and technology (970) (705) (736) (756) (718) (707)
Repayments of debt (1,000) (3,000) — — (1,750) —
Proceeds from issuance of senior notes 3,218 — 7,212 — — 2,488
Debt issuance costs — — — — — (15)
Free cash flow to equity (FCFE) 20,097 11,522 16,916 12,028 10,245 10,974

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 analysis of cash flow dynamics from 2017 to 2022 reveals a general upward trajectory in both operating cash flows and free cash flow to equity, characterized by periodic fluctuations in the relationship between the two metrics.

Net Cash Provided by Operating Activities
Operating cash flows demonstrated significant growth over the six-year period, increasing from 9,208 million US$ in 2017 to 18,849 million US$ in 2022. A period of relative stability was observed between 2018 and 2019, followed by a notable contraction in 2020 to 10,440 million US$. A robust recovery followed, with operating cash flows accelerating through 2021 and reaching a peak in 2022.
Free Cash Flow to Equity (FCFE)
FCFE exhibited higher volatility than operating cash flows, beginning at 10,974 million US$ in 2017 and ending at 20,097 million US$ in 2022. An anomalous peak occurred in 2020, reaching 16,916 million US$ despite a simultaneous decline in net cash provided by operating activities. This was followed by a significant decrease to 11,522 million US$ in 2021, before rebounding sharply in 2022.
Comparative Cash Flow Analysis
A divergence is observed between operating cash flows and FCFE across several periods. In 2017, 2020, and 2022, FCFE exceeded the net cash provided by operating activities, which implies that net borrowing or other equity-related inflows surpassed capital expenditures. In contrast, for the years 2018, 2019, and 2021, FCFE remained lower than operating cash flows, indicating that capital expenditures exceeded net borrowing during those specific fiscal intervals.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Price to FCFE Ratio, Current

Visa Inc., current P/FCFE calculation, comparison to benchmarks

Microsoft Excel
No. shares of common stock outstanding 2,049,144,694
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions) 20,097
FCFE per share 9.81
Current share price (P) 229.01
Valuation Ratio
P/FCFE 23.35
Benchmarks
P/FCFE, Competitors1
Accenture PLC 8.88
Adobe Inc. 9.92
AppLovin Corp. 22.21
Cadence Design Systems Inc. 54.92
Datadog Inc. 347.07
International Business Machines Corp. 16.59
Intuit Inc. 8.90
Microsoft Corp. 60.87
Oracle Corp. 23.08
Palantir Technologies Inc. 225.08
Palo Alto Networks Inc. 78.55
Salesforce Inc. 10.32
ServiceNow Inc. 36.26
Synopsys Inc. 5.56
Workday Inc. 18.22
P/FCFE, Sector
Software & Services 59.99
P/FCFE, Industry
Information Technology 77.38

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

1 Click competitor name to see calculations.

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


Price to FCFE Ratio, Historical

Visa Inc., historical P/FCFE calculation, comparison to benchmarks

Microsoft Excel
Sep 30, 2022 Sep 30, 2021 Sep 30, 2020 Sep 30, 2019 Sep 30, 2018 Sep 30, 2017
No. shares of common stock outstanding1 2,061,687,546 2,108,549,451 2,133,541,039 2,155,629,545 2,206,760,802 2,268,806,703
Selected Financial Data (US$)
Free cash flow to equity (FCFE) (in millions)2 20,097 11,522 16,916 12,028 10,245 10,974
FCFE per share3 9.75 5.46 7.93 5.58 4.64 4.84
Share price1, 4 210.14 203.33 207.57 179.75 140.18 109.82
Valuation Ratio
P/FCFE5 21.56 37.21 26.18 32.21 30.19 22.70
Benchmarks
P/FCFE, Competitors6
Accenture PLC 17.87 25.76 — — — —
Adobe Inc. 21.32 34.26 41.36 — — —
AppLovin Corp. — 22.51 — — — —
Cadence Design Systems Inc. 33.41 36.31 — — — —
Datadog Inc. 69.38 202.25 — — — —
International Business Machines Corp. 11.97 48.45 — — — —
Intuit Inc. 13.86 86.74 — — — —
Microsoft Corp. 36.73 42.54 — — — —
Oracle Corp. — 8.36 — — — —
Palantir Technologies Inc. 96.89 198.12 — — — —
Palo Alto Networks Inc. 29.54 32.91 — — — —
Salesforce Inc. 16.56 49.52 — — — —
ServiceNow Inc. 44.44 64.54 — — — —
Synopsys Inc. 33.41 40.55 45.07 — — —
Workday Inc. 49.17 40.57 — — — —
P/FCFE, Sector
Software & Services 31.24 34.11 — — — —
P/FCFE, Industry
Information Technology 26.68 27.39 — — — —

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 Data adjusted for splits and stock dividends.

2 See details »

3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 20,097,000,000 ÷ 2,061,687,546 = 9.75

4 Closing price as at the filing date of Visa Inc. Annual Report.

5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= 210.14 ÷ 9.75 = 21.56

6 Click competitor name to see calculations.


The analysis of the Price to Free Cash Flow to Equity (P/FCFE) ratio from 2017 to 2022 reveals a period of significant valuation volatility despite a consistent long-term increase in share price.

Share Price Performance
An upward trajectory is observed, with the share price increasing from 109.82 in 2017 to 210.14 by 2022. This indicates a steady growth in the market's valuation of the equity over the six-year period.
FCFE per Share Dynamics
Free Cash Flow to Equity per share exhibited non-linear fluctuations. Although it reached a period high of 9.75 in 2022, the metric experienced a notable decline in 2021 to 5.46, following a peak of 7.93 in 2020.
P/FCFE Ratio Volatility
The P/FCFE ratio fluctuated between a low of 21.56 and a high of 37.21. A significant expansion in the multiple occurred between 2017 and 2021, peaking in 2021. This peak coincided with a decrease in FCFE per share, suggesting that the market maintained high share price expectations despite a temporary contraction in available cash flow to equity.
Valuation Compression in 2022
By September 30, 2022, the P/FCFE ratio contracted to 21.56, the lowest level in the observed period. This compression was primarily driven by a substantial increase in FCFE per share to 9.75, which outpaced the growth in share price, leading to a more favorable valuation relative to the cash flows generated.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?