The Discounted Cash Flow (DCF) valuation of Mastercard Inc (MA) is 518.82 USD. With the latest stock price at 568.67 USD, the upside of Mastercard Inc based on DCF is -8.8%.
Based on the latest price of 568.67 USD and our DCF valuation, Mastercard Inc (MA) is a sell. selling Mastercard stocks now will result in a potential gain of 8.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 9.0% | 7.6% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 319.45 - 1,467.03 | 518.82 |
| Upside | -43.8% - 158.0% | -8.8% |