Logo
MA logo
Mastercard Incorporated
MA
527.18 (0.00%) 0.00
483.86(B)
Financials
Financial Services
Mastercard Incorporated a technology company provides transaction processing and other payment-related products and services in the United States and internationally. The company offers integrated products and value-added services for account holders merchants financial institutions digital partners businesses governments and other organizations such as programs that enable issuers to provide consumers with credits to defer payments; payment products and solutions that allow its customers to access funds in deposit and other accounts; prepaid programs services; and commercial credit debit and prepaid payment products and solutions. It also provides solutions that enable businesses or governments to make payments to businesses including Virtual Card Number which is generated dynamically from a physical card and leverages the credit limit of the funding account; a platform to optimize supplier payment enablement campaigns for financial institutions; and treasury intelligence platform that offers corporations with recommendations to enhance working capital performance and accelerate spend on cards. In addition the company offers Mastercard Send which partners with digital messaging and payment platforms to enable consumers to send money directly within applications to other consumers; and Mastercard Cross-Border Services enables a range of payment flows through a distribution network with a single point of access to send and receive money globally through various channels including bank accounts mobile wallets cards and cash payouts. Further it provides cyber and intelligence solutions; insights and analytics consulting marketing loyalty processing and payment gateway solutions for e-commerce merchants; and open banking and digital identity services. The company offers payment solutions and services under the MasterCard Maestro and Cirrus name. Mastercard Incorporated was founded in 1966 and is headquartered in Purchase New York.
Holdings:
Shares:
Cost basis:

Mastercard Incorporated (MA) price target and intrinsic value estimate

MA's fair price estimate is $333.7

This valuation is based on a fair P/E of 20.1 and EPS estimates of $16.61

The median analyst price target for MA is $576.0.

Analyst price targets range from $464.2 to $654.0

Is MA overvalued or undervalued?

MA is currently trading at $527.18

MA is overvalued by 58% using the pevaluation method.

MA is undervalued by 8% compared to median analyst price targets.

Do you agree with this valuation?

Valuation

PEvaluation

Low $250.3
Median $333.7
High $417.1
Fair P/E
Margin of safety

Analyst valuation

Low $464.2
Median $576.0
High $654.0
Strong Buy10
Buy21
Hold8
Sell0
Strong Sell0

Discounted cash-flow

TTM FCFFCF est.Growth FCFTerminal FCF
10%
5%
5y
10%
Shares outstan...ROICRevenue growthDebt/FCFAssets/Liabili...
Economic moat: Wide
None/narrowMediumWideVery wide

Overview

Market data

Market cap:$483.86(B)
Enterprise value:$490.69(B)
Total Equity:$7.50(B)
Shares outstanding:917.83(M)
Div. yield:0.50%
P/S:18.00
P/E:39.79
P/FCF:35.62
P/B:65.16
EPS:$13.3
FCF per share:$14.8
Dividend per share:$2.6

Income (TTM)

RevenueGrossNet
Revenue$27.23(B)
Gross profit$27.23(B)
EBITDA$16.78(B)
Net income$12.32(B)
Gross margin100.0%
Net margin45.3%

Balance sheet

Cash & ST inv.Other ST assetsLong term assetsCurrent liabilitiesLong term debtOther LT liabilitiesEquity
Total assets$47.24(B)
Total liabilities$39.74(B)
Cash & Short-term inv.$11.40(B)
Long-term debt$17.61(B)
Debt issued$3.96(B)
Debt repaid$-1.34(B)

Cash flow (TTM)

CFOCFICFF
FCF$13.62(B)
CapEx$-456.00(M)
Dividends paid$-2.38(B)
Stock issued$187.00(M)
Stock repurchased$-9.58(B)
Stock-based comp.$504.00(M)

Future Growth

Revenue

CAGR: 12.1%
FY+1$28.08(B)
FY+2$31.50(B)
FY+3$35.32(B)
FY+4$39.53(B)

Net Income

CAGR: 11.9%
FY+1$13.42(B)
FY+2$14.76(B)
FY+3$16.79(B)
FY+4$18.82(B)
FY+5$21.03(B)

EPS

CAGR: 15.3%
FY+1$14.48
FY+2$16.31
FY+3$19.00
FY+4$21.80
FY+5$25.55

FCF per share

CAGR: 14.9%
FY+1$14.42
FY+2$16.69
FY+3$20.90
FY+4$21.86

Similar Companies

Historical Financials

Showing limited histrical data. Access 10+ years of financials now! Upgrade
YearlyQuarterly
Income
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Shares (Basic)Shares (Diluted)
Per share data
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
ROICROAROCEROE
Market Cap.
FY2014FY2015FY2016FY2017FY2018FY2019FY2020FY2021FY2022FY2023
Market Cap.