
Mastercard Incorporated
MA 545.73 (-1.45%) 7.93
Financials
Financial Services
Quality Checklist 6/8
5Y Shares Out Change < 0%
ROIC > 10%
Current Ratio > 1
Net Margin > 10%
Past Net Income CAGR > 0%
Est. EPS Growth > 5%
Debt/Equity < 1
Quick Ratio > 1
0.0%of Portfolio
My holdings
Day change:
Total change:
Shares:Cost basis:
Market cap: $490.06(B)
EV: $498.41(B)
Total Equity: $7.92(B)
Earnings date: Jan-30-2026
P/E: 34.85
Forward P/E: 33.15
P/FCF: 28.87
P/S: 15.78
P/B: 62.16
EPS: $15.7
EPS (fwd): $16.5
FCF/share: $18.9
Revenue/share: $34.6
Book value/share: $8.8
ROIC: 53.9%
ROA: 28.3%
ROE: 185.7%
Debt/Equity: 2.40
Current Ratio: 1.10
Gross margin: 100.0%
Operating margin: 59.2%
Net margin: 45.3%
Dividend/share: $3.0
Div. yield: 0.56%
MA Valuation & Price Targets
Current Price
$546
Favorite Valuation Methods
More Valuation Methods
DCF (simple)
N/A
N/A
DCF (exit mult.)
N/A
N/A
DDM
N/A
N/A
EPS growth
N/A
N/A
Revenue growth
N/A
N/A
Peter Lynch FV
N/A
N/A
Graham No.
N/A
N/A
PEvaluation
38% overvalued
Low
$255
Mid
$340
High
$425
Current price
$546
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 15.9 | 16.5 | 16.6 | 36 |
| FY+2 | 18.6 | 19.1 | 19.7 | 38 |
| FY+3 | 21.5 | 22.2 | 22.9 | 30 |
| FY+4 | 25.0 | 25.9 | 26.7 | 2 |
| FY+5 | 28.9 | 28.9 | 28.9 | 1 |
Analyst Price Targets
21% undervalued
Low
$520
Mid
$660
High
$768
Current price
$546
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
LowMidHigh | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
LowMidHigh | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
| First Stage Growth Rate | |
| Final Growth Rate | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
LowMidHigh | |
Final P/E | |
LowMidHigh | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
LowMidHigh | |
Final Net Margin | |
LowMidHigh | |
Final P/E Ratio | |
LowMidHigh | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
| Growth Rate |
Graham Formula
| Earnings Per Share | |
| EPS Growth (7-10 years) | |
| Government Bond Rate |
