Mastercard Incorporated
MA 527.18 (0.00%) 0.00
483.86(B)
Financials
Financial Services
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
Discounted cash-flow
10%
5%
5y
10%
Economic moat: 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)
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
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)
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
Income
RevenueNet IncomeCOGSGross ProfitTotal OpEx.R&DSG&AOperating IncomeInterest ExpenseInterest IncomePre-tax incomeIncome tax
Cash flow
FCFCFONet IncomeD&AStock-based Comp.CFFStock IssuedStock RepurchasedDebt IssuedDebt RepaidDividend PaidCFIAcquisitionsDivestituresCapital Expenditures
Balance sheet
Total AssetsTotal LiabilitiesCurrent assetsCash and EquivalentsShort-term investmentsInventoriesReceivablesNon-current assetsNet PP&EGoodwillCurrent liabilitiesAccounts payableNon-current liabilitiesLong-Term DebtTotal Equity
Shares outstanding
Shares (Basic)Shares (Diluted)
Per share data
EPS (Basic)EPS (Diluted)FCF/ShareDividend/ShareBook value/Share
Ratios
P/EP/FCFP/BP/SEV/EarningsEV/FCFDebt/EquityPayout ratio
Margins
Net Income MarginOperating MarginGross MarginEBITDA MarginFCF Margin
Returns
ROICROAROCEROE
Market Cap.
Market Cap.