Mastercard Intrinsic
Value
As of 2024-09-14, the Intrinsic Value of Mastercard Inc (MA) is
413.01 USD. This Mastercard valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 493.36 USD, the upside of Mastercard Inc is
%.
The range of the Intrinsic Value is 265.04 - 984.07 USD
413.01 USD
Intrinsic Value
Mastercard Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
265.04 - 984.07 |
413.01 |
-16.3% |
| DCF (Growth 10y) |
317.12 - 1,101.00 |
479.70 |
-2.8% |
| DCF (EBITDA 5y) |
225.08 - 324.06 |
267.94 |
-45.7% |
| DCF (EBITDA 10y) |
277.85 - 410.93 |
334.52 |
-32.2% |
| Fair Value |
212.51 - 212.51 |
212.51 |
-56.93% |
| P/E |
283.95 - 412.66 |
347.51 |
-29.6% |
| EV/EBITDA |
169.35 - 351.51 |
240.81 |
-51.2% |
| EPV |
119.17 - 168.97 |
144.07 |
-70.8% |
| DDM - Stable |
146.76 - 702.22 |
424.49 |
-14.0% |
| DDM - Multi |
213.34 - 785.19 |
334.53 |
-32.2% |
Mastercard Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
455,780.78 |
| Beta |
0.75 |
| Outstanding shares (mil) |
923.83 |
| Enterprise Value (mil) |
464,389.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.01% |
| Cost of Debt |
4.25% |
| WACC |
7.87% |