Jan 17, 2024
Mastercard Inc
MA
Statistics
| $548.06 | Share Price |
| $473.00 | Fair Value  |
| 15.87% | Price vs Fair Value |
| $507.0 B | Market Cap |
| 17.9% | 3yr Avg Revenue Growth |
 | Rising Revenues |
| Recurring Revenues |
 | Network Effect Moat |
| Economies of Scale Moat |
Stock Research and Updates
Research Article
Mastercard Is A Great Business Worth A Look
Updates
Mastercard Processes A Good Q2
Aug 5, 2024
Updates For Mastercard, Fortinet, and Paycom
Feb 12, 2024
Updates on Visa, Mastercard, and ServiceNow
Apr 30, 2023
Mastercard Q4 and FY 2023 Update
Jan 30, 2023
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 |
| $487.80 | Sum of Discounted Free Cash Flows |
| $-14.50 | Net "Excess" Cash/Debt Per Share |
| $473.00 | Fair Value Estimate (rounded) |
Last updated Nov 4, 2024
Information contained on this website represents only the opinions of the author and should not be used as the sole basis for investing decisions. By using this site, you agree to all statements in the Site Policy.
Watch List
| APPF | 4.30% |
| CMG | 40.33% |
| PSTG | -1.39% |
| WDAY | -5.41% |
| VEEV | 19.23% |
| INTU | 20.20% |
| RDDT | 16.57% |
| NTNX | 27.22% |
| CRWD | 95.83% |
| SE | 32.72% |
| SNOW | 13.92% |
vs. Fair Value Estimates
Buy List
| PINS | -38.24% |
| SEMR | -33.68% |
| TSM | -40.25% |
| ZETA | -27.44% |
| GOOG | -50.34% |
| NYAX | -30.24% |
| MSFT | -28.00% |
| FLYW | -39.29% |
| HRMY | -59.63% |
| YOU | -39.80% |
| ABNB | -31.51% |
| ADBE | -41.68% |
vs. Fair Value Estimates
Hold List
| ASML | -23.91% |
| VTEX | -13.76% |
| ODD | -6.91% |
| ASR | -24.09% |
| CELH | 39.84% |
| TOST | 18.60% |
| CPNG | -11.81% |
| HIMS | -5.43% |
| PAYC | -18.56% |
| MNDY | 21.64% |
| GLBE | -21.93% |
| ZS | 38.75% |
| V | -4.82% |
| ADSK | 1.57% |
| NOW | 15.34% |
| MELI | -19.68% |
| FTNT | 1.73% |
| TEAM | 0.14% |
vs. Fair Value Estimates