As of 2025-05-06, the Intrinsic Value of Mastercard Inc (MA) is 520.11 USD. This Mastercard valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 561.12 USD, the upside of Mastercard Inc is -7.30%.
The range of the Intrinsic Value is 327.21 - 1,339.10 USD
Based on its market price of 561.12 USD and our intrinsic valuation, Mastercard Inc (MA) is overvalued by 7.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 327.21 - 1,339.10 | 520.11 | -7.3% |
| DCF (Growth 10y) | 395.89 - 1,516.53 | 611.14 | 8.9% |
| DCF (EBITDA 5y) | 233.82 - 396.84 | 325.00 | -42.1% |
| DCF (EBITDA 10y) | 304.53 - 508.58 | 410.75 | -26.8% |
| Fair Value | 162.96 - 162.96 | 162.96 | -70.96% |
| P/E | 208.45 - 444.58 | 318.58 | -43.2% |
| EV/EBITDA | 157.44 - 346.67 | 258.53 | -53.9% |
| EPV | 145.61 - 206.76 | 176.18 | -68.6% |
| DDM - Stable | 167.97 - 894.57 | 531.27 | -5.3% |
| DDM - Multi | 266.70 - 1,095.19 | 427.92 | -23.7% |
| Market Cap (mil) | 511,578.72 |
| Beta | 0.71 |
| Outstanding shares (mil) | 911.71 |
| Enterprise Value (mil) | 522,805.72 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.73% |
| Cost of Debt | 5.00% |
| WACC | 7.61% |