Visa Inc. (V) Two-Stage Dividend Discount Model - Discounting Cash Flows
V
Visa Inc.
V (NYSE)

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Two-Stage Dividend Discount Model

Used to estimate the value of companies based on two stages of growth. An initial period of high growth, calculated using [Sum of Discounted Dividends], followed by a period of stable growth, calculated using [Discounted Terminal Value].

Read more: GitHub Documentation

Interactive Assumptions

Discount Rate

Discount Rate

Discount Rate = Cost of Equity = Risk Free Rate + Beta * Market Premium

The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.

Read More

↳ Beta

Beta

Beta is a value that measures the price fluctuations (volatility) of a stock with respect to fluctuations in the overall stock market.

↳ Risk Free Rate

Risk-Free Rate

The risk-free rate represents the interest an investor would expect from an absolutely risk-free investment over a specified period of time. By default, it is equal to the current yield of the U.S. 10 Year Treasury Bond.

↳ Market Premium

Market Premium

Market risk premium represents the excess returns over the risk-free rate that investors expect for taking on the incremental risks connected to the equities market.

High Growth Years

High Growth Years

The estimated number of years during which the company is expected to experience high growth. After this period, the company will transition to a stable growth phase.

Historical Years

Historical Years

The number of historical years used to calculate averages for historical data.

High Growth Rate

High Growth Rate

The estimated growth rate of Earnings Per Share (EPS) during the high-growth phase.

High Growth Payout

High Growth Payout

The estimated dividend payout rate expressed as a percentage of Earnings Per Share (EPS) during the high-growth phase.

Stable Growth In Perpetuity

Stable Growth in Perpetuity

The estimated stable rate at which the company's Earnings Per Share (EPS) will grow in perpetuity after the last projected period.

Stable Payout

Stable Payout

The estimated dividend payout rate expressed as a percentage of Earnings Per Share (EPS) after the last projected period.

Results

Sum of discounted dividends 14.5 USD
Discounted terminal value 252.9 USD
Terminal value 368.3 USD
Dividend in stable phase 19.54 USD
EPS in stable phase 21.71 USD
Average historical Dividend Growth Rate 15.69%
Average historical Payout Ratio 22.84%
Average historical Return on Equity 37.84%

Historical and Projected Dividends

Monetary values in USD

Edit Chart Values 2026-09-30 2027-09-30 2028-09-30 2029-09-30 2030-09-30

Monetary values in USD

amounts except #

2025
Sep 30
LTM
Jan 16
2026
Sep 30
2027
Sep 30
2028
Sep 30
2029
Sep 30
2030
Sep 30
Earnings Per Share 10.22 10.21 11.82 13.68 15.82 18.31 21.18
Dividend per Share 2.44 2.44 2.7 3.12 3.61 4.18 4.84
Dividend Growth Rate 13.49% 0% 10.68% 15.69% 15.69% 15.69% 15.69%
Discounted Dividend 2.44 2.44 2.5 2.69 2.88 3.1 3.32

Monetary values in USD

amounts except #

Average LTM
Jan 16
2025
Sep 30
2024
Sep 30
2023
Sep 30
2022
Sep 30
2021
Sep 30
2020
Sep 30
2019
Sep 30
2018
Sep 30
2017
Sep 30
2016
Sep 30
Net Income 13,667 20,058 20,058 19,743 17,273 14,957 12,311 10,866 12,080 10,301 6,699 5,991
Equity 36,130 37,909 37,909 39,137 38,733 35,581 37,589 36,210 34,684 34,006 32,760 32,912
Return on Equity 37.84% 52.91% 51.25% 50.97% 48.55% 39.79% 34% 31.33% 35.52% 31.44% 20.35% 20.08%
Common Dividends 3,070 4,695 4,738 4,362 3,899 3,354 2,855 2,611 2,299 1,971 1,590 1,396
Payout Ratio 22.84% 23.9% 23.87% 22.07% 22.56% 22.4% 23.8% 24.9% 19.74% 19.86% 24.64% 23.49%
Shares Outstanding 2,137 1,924 1,942 2,029 2,085 2,136 2,130 2,140 2,189 2,239 2,305 2,386
Reference Market Price 209.9 327.8 349.8 277.9 230.0 177.6 230.5 201.5 176.0 150.1 105.2 82.7
EPS 6.46 10.21 10.22 9.74 8.29 7.01 5.63 4.9 5.32 4.43 2.8 2.49
Dividend per Share 1.48 2.44 2.44 2.15 1.87 1.57 1.34 1.22 1.05 0.88 0.69 0.585
Dividend Growth Rate 15.69% 0% 13.49% 14.97% 19.11% 17.16% 9.84% 16.19% 19.32% 27.54% 17.95% 17%
Dividend Yield 0.695% 0.744% 0.697% 0.774% 0.813% 0.884% 0.581% 0.606% 0.597% 0.586% 0.656% 0.707%
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program