Mastercard Inc

MA
MA logo

Statistics

$517.33Share Price
$473.00 Fair Value green dot
9.37% Price vs Fair Value green dot
$478.5 BMarket Cap
17.9%3yr Avg Revenue Growth
check markRising Revenues
check markRecurring Revenues
plus signNetwork Effect Moat
plus signEconomies of Scale Moat

Stock Research and Updates

Research Article

Mastercard Is A Great Business Worth A Look

Updates

Mastercard Processes A Good Q2
Updates For Mastercard, Fortinet, and Paycom
Updates on Visa, Mastercard, and ServiceNow
Mastercard Q4 and FY 2023 Update

Fair Value Calculation Assumptions

Using a discounted free cash flow model with the following assumptions, the Fair Value estimate for Mastercard Inc (MA) is $473.00.

44.5%Free Cash Flow Margin
9.5%Discount Rate / Required Rate of Return
10.4%Average Annual Revenue Growth (Years 1-5)
-2.2%Average Annual Share Dilution (Years 1-5)
8.0%Average Annual Revenue Growth (Years 6-10)
-2.5%Average Annual Share Dilution (Years 6-10)
5.0%Terminal Growth Rate
$487.80Sum of Discounted Free Cash Flows
$-14.50Net "Excess" Cash/Debt Per Share
$473.00Fair Value Estimate (rounded)

Watch List

WDAY -14.66%
VEEV 10.18%
INTU 12.14%
PSTG -9.24%
CMG 30.19%
RDDT -3.84%
NTNX 14.13%
CRWD 71.52%
SE 19.77%
SNOW 2.45%
APPF 3.69%
PINS -38.39%

Buy List

ASML -27.09%
SEMR -42.13%
TSM -45.61%
ZETA -36.33%
GOOG -52.81%
NYAX -34.93%
MSFT -33.01%
ODD -33.41%
ASR -30.64%
FLYW -42.71%
HRMY -61.01%
GLBE -29.48%
YOU -34.88%
ABNB -36.69%
MELI -27.66%
ADBE -45.75%

Hold List

VTEX -20.00%
CELH 48.96%
TOST 14.30%
CPNG -19.28%
HIMS -22.20%
PAYC -21.97%
MNDY 6.61%
ZS 23.37%
V -8.70%
ADSK -3.90%
NOW -6.74%
FTNT -5.75%
TEAM -11.07%