The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 503.22 USD. With the latest stock price at 580.41 USD, the upside of Mastercard Inc based on DCF is -13.3%.
Based on the latest price of 580.41 USD and our DCF valuation, Mastercard Inc (MA) is a sell. selling Mastercard stocks now will result in a potential gain of 13.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.5% | 7.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 303.04 - 1,590.44 | 503.22 |
| Upside | -47.8% - 174.0% | -13.3% |