MA
Mastercard Inc
Price:  
542.35 
USD
Volume:  
3,679,471.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mastercard Intrinsic Value

-5.60 %
Upside

What is the intrinsic value of Mastercard?

As of 2025-06-24, the Intrinsic Value of Mastercard Inc (MA) is 512.13 USD. This Mastercard valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 542.35 USD, the upside of Mastercard Inc is -5.60%.

The range of the Intrinsic Value is 315.84 - 1,436.36 USD

Is Mastercard undervalued or overvalued?

Based on its market price of 542.35 USD and our intrinsic valuation, Mastercard Inc (MA) is overvalued by 5.60%.

542.35 USD
Stock Price
512.13 USD
Intrinsic Value
Intrinsic Value Details

Mastercard Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 315.84 - 1,436.36 512.13 -5.6%
DCF (Growth 10y) 381.75 - 1,626.85 601.64 10.9%
DCF (EBITDA 5y) 237.80 - 402.55 330.60 -39.0%
DCF (EBITDA 10y) 305.67 - 516.93 415.39 -23.4%
Fair Value 163.61 - 163.61 163.61 -69.83%
P/E 222.90 - 443.10 325.26 -40.0%
EV/EBITDA 163.24 - 356.51 265.22 -51.1%
EPV 142.25 - 210.64 176.44 -67.5%
DDM - Stable 162.09 - 954.97 558.53 3.0%
DDM - Multi 256.34 - 1,170.88 420.23 -22.5%

Mastercard Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 492,480.90
Beta 0.74
Outstanding shares (mil) 908.05
Enterprise Value (mil) 503,707.90
Market risk premium 4.60%
Cost of Equity 7.81%
Cost of Debt 5.00%
WACC 7.68%