The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 505.96 USD. With the latest stock price at 565.11 USD, the upside of Mastercard Inc based on DCF is -10.5%.
Based on the latest price of 565.11 USD and our DCF valuation, Mastercard Inc (MA) is a sell. selling Mastercard stocks now will result in a potential gain of 10.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.1% | 7.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 313.34 - 1,391.48 | 505.96 |
| Upside | -44.6% - 146.2% | -10.5% |