The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 428.85 USD. With the latest stock price at 489.98 USD, the upside of Mastercard Inc based on DCF is -12.5%.
Based on the latest price of 489.98 USD and our DCF valuation, Mastercard Inc (MA) is a sell. selling Mastercard stocks now will result in a potential gain of 12.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.2% - 10.7% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 311.56 - 706.22 | 428.85 |
| Upside | -36.4% - 44.1% | -12.5% |