MA
Mastercard Inc
Price:  
450.11 
USD
Volume:  
2,636,456.00
United States | IT Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Mastercard Intrinsic Value

%
Upside

As of 2024-06-20, the Intrinsic Value of Mastercard Inc (MA) is 407.16 USD. This Mastercard valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 450.11 USD, the upside of Mastercard Inc is %.

The range of the Intrinsic Value is 255.55 - 1,063.90 USD

450.11 USD
Stock Price
407.16 USD
Intrinsic Value
Intrinsic Value Details

Mastercard Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 255.55 - 1,063.90 407.16 -9.5%
DCF (Growth 10y) 304.41 - 1,186.58 471.30 4.7%
DCF (EBITDA 5y) 201.96 - 275.72 237.58 -47.2%
DCF (EBITDA 10y) 252.59 - 360.19 302.14 -32.9%
Fair Value 204.07 - 204.07 204.07 -54.66%
P/E 222.83 - 299.01 246.18 -45.3%
EV/EBITDA 142.33 - 309.70 207.69 -53.9%
EPV 116.40 - 171.91 144.16 -68.0%
DDM - Stable 136.81 - 729.38 433.09 -3.8%
DDM - Multi 203.10 - 840.63 327.02 -27.3%

Mastercard Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 418,431.25
Beta 0.96
Outstanding shares (mil) 929.62
Enterprise Value (mil) 426,767.25
Market risk premium 4.60%
Cost of Equity 8.05%
Cost of Debt 4.31%
WACC 7.88%