The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 516.40 USD. With the latest stock price at 559.89 USD, the upside of Mastercard Inc based on DCF is -7.8%.
Based on the latest price of 559.89 USD and our DCF valuation, Mastercard Inc (MA) is a sell. selling Mastercard stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.2% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 317.21 - 1,480.09 | 516.40 |
| Upside | -43.3% - 164.4% | -7.8% |