Our Calculation Of Intrinsic Value: Visa Inc.

Each week we run a DCF (Discounted Cash Flow) model on a company from our watchlist.

This week’s pick: Visa Inc. (V).

Profile

Visa is the world’s largest payments network, facilitating electronic transactions between consumers, merchants, financial institutions, and governments.

The company operates a network-based, asset-light model, earning fees on transaction volume rather than taking credit risk.

Visa’s business model is driven by:

• Global payment volume growth

• Continued shift from cash to digital payments

• High-margin cross-border transactions

Visa’s competitive advantages include:

• A dominant global payments network with strong network effects

• Deep integration with financial institutions worldwide

• Extremely high margins and low capital intensity

• Consistent and growing free cash flow

Visa continues to benefit from long-term secular tailwinds, including e-commerce growth and digital payment adoption globally.

DCF Analysis

Inputs:

• Discount Rate: 8%

• Terminal Growth Rate: 3%

• WACC: 8%

Forecasted Free Cash Flows (in billions USD)

• 2025: $23.5 → PV: $21.8

• 2026: $25.3 → PV: $21.7

• 2027: $27.2 → PV: $21.6

• 2028: $29.2 → PV: $21.5

• 2029: $31.3 → PV: $21.3

Total Present Value of FCFs = ~$107.9B

Terminal Value Calculation

Using perpetuity growth model with 2029 FCF = $31.3B:

TV = (31.3 × 1.03) ÷ (0.08 − 0.03)
TV ≈ $644.8B

Present Value of Terminal Value ≈ $438.7B

Enterprise Value

Enterprise Value = $107.9B + $438.7B = $546.6B

Net Debt

From balance sheet:

• Cash & Equivalents: ~$19.0B

• Total Debt: ~$25.2B

Net Debt ≈ $6.2B

Equity Value & Per-Share Value

• Equity Value = $546.6B − $6.2B = $540.4B

• Shares Outstanding: ~1.93B

Intrinsic Value per Share ≈ $275–285

Conclusion

• DCF Value: ~$280

• Current Price: ~$302

• Margin of Safety: ~–7%

Visa remains one of the highest-quality businesses in the market, with exceptional margins, strong free cash flow, and durable competitive advantages driven by its global network.

Growth is supported by continued digitization of payments, cross-border recovery, and expansion into new payment flows.

At current levels, Visa appears slightly overvalued but close to fair value. Future returns will likely come from steady earnings growth and compounding, rather than valuation expansion.