
Mastercard Incorporated
MA 577.22 (1.28%) 7.36
EV: $522.81(B)
Total Equity: $5.61(B)
Debt/Equity: 4.40
Dividend/share: $3.4
Div. yield: 0.58%
P/E: 31.73
Forward P/E: 28.96
P/FCF: 30.32
P/S: 14.70
P/B: 90.19
EPS: $18.2
EPS (fwd): $19.9
FCF/share: $19.0
Revenue/share: $39.3
Book value/share: $6.4
ROIC: 53.9%
ROA: 28.3%
ROE: 185.7%
Margins: Gross | Op. | Net
100.0% | 59.2% | 46.3%
0.0%of Portfolio
My holdings
Day change
Total change
MA Valuation & Price Targets
Favorite Valuation Methods
PEvaluation
—
Analyst targets
—
DCF (2-stage)
—
More Valuation Methods
DCF (simple)
—
DCF (exit mult.)
—
DDM
—
EPS growth
—
Revenue growth
—
Peter Lynch FV
—
Graham No.
—
PEvaluation
CURRENT PRICE
$577
18% Overvalued
BEAR
BASE
BULL
Fair P/E
Margin of safety
EPS
Market Model
Economic moat: Wide
EPS Estimates
| Low | Avg | High | # | |
| FY+1 | 19.6 | 19.9 | 20.2 | 37 |
| FY+2 | 22.3 | 23.0 | 23.6 | 38 |
| FY+3 | 24.9 | 26.8 | 27.8 | 24 |
| FY+4 | 30.2 | 30.8 | 31.1 | 3 |
| FY+5 | 35.2 | 35.2 | 35.2 | 1 |
Analyst Price Targets
CURRENT PRICE
$577
16% Undervalued
BEAR
BASE
BULL
Analyst Recommendations
2-stage DCF
First Stage Duration: 5 Years | |
| Starting Free Cash Flow | |
First Stage Growth Rate | |
Low Mid High | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Discounted Cash Flow
Forecast years: 5 Years | |
Terminal Growth Rate | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Discounted Cash Flow (exit mult.)
Forecast years: 5 Years | |
Exit FCF Multiple | |
Low Mid High | |
| Discount Rate | |
Free cash flow estimates:
Dividend Discount Model
| Annual Dividend | |
First Stage Length (Years): 0 Years | |
First Stage Growth Rate | |
Low Mid High | |
Final Growth Rate | |
Low Mid High | |
| Discount Rate | |
EPS Growth
Forecast years: 5 Years | |
| Starting EPS | |
EPS Growth Rate | |
Low Mid High | |
Final P/E | |
Low Mid High | |
| Discount Rate | |
Revenue Growth Valuation
Forecast Years: 10 Years | |
| Base Revenue | |
Revenue Growth Rate | |
Low Mid High | |
Final Net Margin | |
Low Mid High | |
Final P/E Ratio | |
Low Mid High | |
| Discount Rate | |
Peter Lynch Fair Value
| Earnings Per Share | |
Growth Rate | |
Low Mid High | |
Graham Formula
| Earnings Per Share | |
EPS Growth (7-10 years) | |
Low Mid High | |
| Government Bond Rate | |
