Mastercard Inc

MA
MA logo

Statistics

$540.61Share Price
$473.00 Fair Value green dot
14.29% Price vs Fair Value green dot
$500.1 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

RDDT 7.71%
NTNX 31.52%
CRWD 63.06%
SE 29.38%
SNOW 7.59%
APPF 4.88%
PINS -23.24%

Buy List

SEMR -38.26%
TSM -38.57%
GOOG -51.98%
NYAX -58.66%
MSFT -31.00%
ODD -31.84%
ASR -28.02%
FLYW -38.06%
HRMY -54.53%
YOU -35.24%
ABNB -32.20%
MELI -29.43%
ADBE -40.48%

Hold List

VTEX -18.40%
ZETA -23.56%
CELH 34.60%
TOST 11.93%
CPNG -15.62%
HIMS -16.74%
PAYC -21.31%
MNDY 6.93%
GLBE -22.43%
ZS 27.08%
V -5.03%
ADSK -3.10%
NOW -3.65%
FTNT -5.29%
TEAM -4.39%