Mastercard Inc
NYSE:MA

Watchlist Manager
Mastercard Inc Logo
Mastercard Inc
NYSE:MA
Watchlist
Price: 542.31 USD -2.06% Market Closed
Market Cap: 487B USD

Intrinsic Value

The intrinsic value of one MA stock under the Base Case scenario is 382.01 USD. Compared to the current market price of 542.31 USD, Mastercard Inc is Overvalued by 30%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MA Intrinsic Value
382.01 USD
Overvaluation 30%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Mastercard Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about MA?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MA valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Mastercard Inc.

Explain Valuation
Compare MA to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Mastercard’s heavy dependence on cross-border transactions for revenue growth makes the company vulnerable to geopolitical tensions and currency fluctuations, which could suppress profit margins if international travel or commerce slows.

A surge of competition from alternative payment platforms, such as mobile wallets and real-time payment networks, may erode Mastercard’s pricing power by offering merchants and consumers cheaper or faster settlement solutions.

Increasing regulatory scrutiny and heightened antitrust concerns, particularly around interchange fees and network exclusivity, could limit Mastercard’s ability to negotiate favorable terms or maintain its historically high profitability levels.

Bull Theses

Mastercard’s global brand recognition and extensive acceptance network position it strongly to capitalize on the ongoing secular shift from cash to electronic payments, sustaining robust transaction volumes.

The company’s aggressive push into digital and contactless payments—coupled with strategic investments in open banking and value-added services—differentiates Mastercard’s platform, potentially driving incremental revenue streams beyond traditional card transactions.

Strong partner relationships with leading financial institutions, fintechs, and technology firms create a virtuous cycle of adoption, reinforcing Mastercard’s network effects and safeguarding market share even as new payment technologies emerge.

Show More Less
How do you feel about MA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Mastercard Inc

Current Assets 23.2B
Cash & Short-Term Investments 10.6B
Receivables 6.3B
Other Current Assets 6.3B
Non-Current Assets 30.1B
Long-Term Investments 1.7B
PP&E 2.3B
Intangibles 15.2B
Other Non-Current Assets 10.9B
Current Liabilities 20.7B
Accounts Payable 935m
Accrued Liabilities 12.2B
Other Current Liabilities 7.5B
Non-Current Liabilities 24.7B
Long-Term Debt 19B
Other Non-Current Liabilities 5.7B
Efficiency

Free Cash Flow Analysis
Mastercard Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Mastercard Inc

Revenue
31.5B USD
Operating Expenses
-12.9B USD
Operating Income
18.6B USD
Other Expenses
-4.4B USD
Net Income
14.3B USD
Fundamental Scores

MA Profitability Score
Profitability Due Diligence

Mastercard Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Exceptional 3Y Average ROIC
Exceptional ROE
Exceptional ROIC
78/100
Profitability
Score

Mastercard Inc's profitability score is 78/100. The higher the profitability score, the more profitable the company is.

MA Solvency Score
Solvency Due Diligence

Mastercard Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
69/100
Solvency
Score

Mastercard Inc's solvency score is 69/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MA Price Targets Summary
Mastercard Inc

Wall Street analysts forecast MA stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MA is 667.03 USD with a low forecast of 533.39 USD and a high forecast of 806.4 USD.

Lowest
Price Target
533.39 USD
2% Downside
Average
Price Target
667.03 USD
23% Upside
Highest
Price Target
806.4 USD
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MA is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MA Insider Trading
Buy and sell transactions by insiders

MA News

Other Videos
What is the Intrinsic Value of one MA stock?

The intrinsic value of one MA stock under the Base Case scenario is 382.01 USD.

Is MA stock undervalued or overvalued?

Compared to the current market price of 542.31 USD, Mastercard Inc is Overvalued by 30%.

Back to Top