The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 618.02 USD. With the latest stock price at 580.45 USD, the upside of Mastercard Inc based on DCF is 6.5%.
Based on the latest price of 580.45 USD and our DCF valuation, Mastercard Inc (MA) is a buy. buying Mastercard stocks now will result in a potential gain of 6.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 372.12 - 1,976.92 | 618.02 |
| Upside | -35.9% - 240.6% | 6.5% |