DCF Tool

V

Visa Inc – Data Processing, Hosting, and Related Services
Visa Inc. (NYSE: V) is the world's leader in digital payments. Company's mission is to connect the world through the most innovative, reliable and secure payment network - enabling individuals, businesses and economies to thrive. Its advanced global processing network, VisaNet, provides secure and reliable payments around the world, and is capable of handling more than 65,000 transaction messages a second. The company's relentless focus on innovation is a catalyst for the rapid growth of digital commerce on any device for everyone, everywhere. As the world moves from analog to digital, Visa is applying our brand, products, people, network and scale to reshape the future of commerce.
Analysis Results
Intrinsic Value $292.69
Latest Price $208.55
Relative Value 29% undervalued
Thoughts on this result? Let us know.
Ad
Cash Flow (Billions)
Analysis Parameters
%
%
%
New Ticker
Ad
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 20.5%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 8.9%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 20.5%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2022 19.9 18.3
2023 24.0 20.2
2024 28.9 22.3
2025 34.8 24.7
2026 41.9 27.3
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 616 billion. This corresponds to a present value of 369 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 113 billion. Adding in the terminal value gives a total present value of 482 billion.

There are presently 1.65 billion outstanding shares, so the intrinsic value per share is 292.69.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 55,214,000,000
Current Cash 32,974,000,000
Current Liabilities 31,478,000,000
Current Debt 1,998,000,000
Non-Cash Working Capital (NCWC) -7,240,000,000
Change in NCWC -7,085,000,000
EBIT 31,614,000,000
Tax Provision 7,504,000,000
Depreciation and Amortization 1,608,000,000
Capital Expenditure -1,410,000,000
Unlevered Free Cash Flow 17,342,593,102
Current Assets 27,645,000,000
Current Cash 16,289,000,000
Current Liabilities 14,510,000,000
Current Debt 2,999,000,000
Non-Cash Working Capital (NCWC) -155,000,000
Change in NCWC 128,000,000
EBIT 14,092,000,000
Tax Provision 2,924,000,000
Depreciation and Amortization 767,000,000
Capital Expenditure -736,000,000
Unlevered Free Cash Flow 11,262,964,612
Current Assets 20,970,000,000
Current Cash 7,838,000,000
Current Liabilities 13,415,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -283,000,000
Change in NCWC 4,515,000,000
EBIT 15,401,000,000
Tax Provision 2,804,000,000
Depreciation and Amortization 656,000,000
Capital Expenditure -756,000,000
Unlevered Free Cash Flow 16,914,602,257
Current Assets 18,216,000,000
Current Cash 11,709,000,000
Current Liabilities 11,305,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -4,798,000,000
Change in NCWC -2,138,000,000
EBIT 13,561,000,000
Tax Provision 2,505,000,000
Depreciation and Amortization 613,000,000
Capital Expenditure -718,000,000
Unlevered Free Cash Flow 8,665,313,368
Current Assets 19,023,000,000
Current Cash 13,438,000,000
Current Liabilities 9,994,000,000
Current Debt 1,749,000,000
Non-Cash Working Capital (NCWC) -2,660,000,000
Change in NCWC 11,000,000
EBIT 12,163,000,000
Tax Provision 4,995,000,000
Depreciation and Amortization 556,000,000
Capital Expenditure -707,000,000
Unlevered Free Cash Flow 6,827,670,343
Current Assets 14,313,000,000
Current Cash 8,938,000,000
Current Liabilities 8,046,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -2,671,000,000
Change in NCWC -2,174,000,000
EBIT 9,762,000,000
Tax Provision 2,021,000,000
Depreciation and Amortization 502,000,000
Capital Expenditure -523,000,000
Unlevered Free Cash Flow 5,104,568,397
Current Assets 10,892,000,000
Current Cash 6,015,000,000
Current Liabilities 5,374,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -497,000,000
Change in NCWC -103,000,000
EBIT 9,078,000,000
Tax Provision 2,667,000,000
Depreciation and Amortization 494,000,000
Capital Expenditure -414,000,000
Unlevered Free Cash Flow 6,363,390,661
Current Assets 9,562,000,000
Current Cash 3,950,000,000
Current Liabilities 6,006,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -394,000,000
Change in NCWC 374,000,000
EBIT 8,150,000,000
Tax Provision 2,286,000,000
Depreciation and Amortization 435,000,000
Capital Expenditure -553,000,000
Unlevered Free Cash Flow 5,993,920,766
Current Assets 7,822,000,000
Current Cash 4,255,000,000
Current Liabilities 4,335,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) -768,000,000
Change in NCWC -1,783,000,000
EBIT 7,242,000,000
Tax Provision 2,277,000,000
Depreciation and Amortization 397,000,000
Capital Expenditure -471,000,000
Unlevered Free Cash Flow 3,112,706,490
Current Assets 11,786,000,000
Current Cash 2,817,000,000
Current Liabilities 7,954,000,000
Current Debt 0
Non-Cash Working Capital (NCWC) 1,015,000,000
Change in NCWC -1,326,000,000
EBIT 6,239,000,000
Tax Provision 65,000,000
Depreciation and Amortization 333,000,000
Capital Expenditure -376,000,000
Unlevered Free Cash Flow 4,686,250,566

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.