Stock MA MASTERCARD, INC.
Add to a list
To use this feature you must be a member
Log inSign up

Financials MasterCard, Inc.

Equities

MA

US57636Q1040

Internet Services

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-31 pm EDT 		5-day change 1st Jan Change
447.1 USD +1.12% Intraday chart for MasterCard, Inc. -0.91% +4.82%
May. 31 Mastercard Insider Sold Shares Worth $3,860,159, According to a Recent SEC Filing MT
May. 30 Mastercard: ECRC inaugurated in Belgium CF

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 301,237 355,843 353,053 334,328 399,971 415,603 - -
Enterprise Value (EV) 1 302,088 357,919 359,060 340,943 406,472 421,588 424,230 425,002
P/E ratio 37.6 x 56 x 41 x 34 x 36.1 x 31.5 x 27 x 23.2 x
Yield 0.47% 0.46% 0.5% 0.59% - 0.59% 0.66% 0.75%
Capitalization / Revenue 17.8 x 23.3 x 18.7 x 15 x 15.9 x 14.9 x 13.3 x 11.8 x
EV / Revenue 17.9 x 23.4 x 19 x 15.3 x 16.2 x 15.1 x 13.5 x 12.1 x
EV / EBITDA 29.7 x 41 x 32.7 x 25.4 x 26.5 x 24.6 x 21.7 x 19.2 x
EV / FCF 38.9 x 52 x 39.6 x 31.7 x 35 x 34.5 x 27.3 x 24.6 x
FCF Yield 2.57% 1.92% 2.52% 3.15% 2.86% 2.9% 3.66% 4.07%
Price to Book 51 x 55.6 x 48.2 x 52.8 x 57.1 x 44.7 x 32.8 x 22.9 x
Nbr of stocks (in thousands) 1,008,864 996,925 982,557 961,460 937,776 929,615 - -
Reference price 2 298.6 356.9 359.3 347.7 426.5 447.1 447.1 447.1
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/31/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 16,883 15,301 18,884 22,237 25,098 27,832 31,313 35,256
EBITDA 1 10,186 8,734 10,984 13,401 15,346 17,107 19,553 22,107
EBIT 1 9,664 8,154 10,258 12,651 14,547 16,223 18,603 21,161
Operating Margin 57.24% 53.29% 54.32% 56.89% 57.96% 58.29% 59.41% 60.02%
Earnings before Tax (EBT) 1 9,731 7,760 10,307 11,732 13,639 15,857 18,292 20,840
Net income 1 8,118 6,411 8,687 9,930 11,195 13,145 15,049 17,073
Net margin 48.08% 41.9% 46% 44.66% 44.61% 47.23% 48.06% 48.43%
EPS 2 7.940 6.370 8.760 10.22 11.83 14.18 16.57 19.29
Free Cash Flow 1 7,761 6,885 9,056 10,753 11,609 12,220 15,526 17,283
FCF margin 45.97% 45% 47.96% 48.36% 46.25% 43.91% 49.58% 49.02%
FCF Conversion (EBITDA) 76.19% 78.83% 82.45% 80.24% 75.65% 71.43% 79.4% 78.18%
FCF Conversion (Net income) 95.6% 107.39% 104.25% 108.29% 103.7% 92.96% 103.17% 101.23%
Dividend per Share 2 1.390 1.640 1.810 2.040 - 2.629 2.935 3.344
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/31/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 5,216 5,167 5,497 5,756 5,817 5,748 6,269 6,533 6,548 6,348 6,850 7,237 7,390 7,118 7,735
EBITDA 1 3,016 3,146 3,367 3,504 3,384 3,538 3,869 4,055 3,885 3,946 4,238 4,496 4,428 4,467 4,840
EBIT 1 2,827 2,954 3,178 3,319 3,200 3,347 3,677 3,844 3,680 3,730 4,022 4,264 4,201 4,242 4,618
Operating Margin 54.2% 57.17% 57.81% 57.66% 55.01% 58.23% 58.65% 58.84% 56.2% 58.76% 58.71% 58.92% 56.85% 59.59% 59.71%
Earnings before Tax (EBT) 1 2,823 2,773 2,798 3,072 3,089 2,853 3,704 3,761 3,321 3,558 3,946 4,198 4,119 4,151 4,534
Net income 1 2,379 2,631 2,275 2,499 2,525 2,361 2,845 3,198 2,791 3,011 3,267 3,461 3,412 3,442 3,759
Net margin 45.61% 50.92% 41.39% 43.42% 43.41% 41.08% 45.38% 48.95% 42.62% 47.43% 47.69% 47.83% 46.17% 48.35% 48.6%
EPS 2 2.410 2.680 2.340 2.580 2.620 2.470 3.000 3.390 2.970 3.220 3.516 3.747 3.716 3.759 4.124
Dividend per Share 2 0.4900 0.4900 0.4900 0.4900 0.5700 0.5700 0.5700 0.5700 - - 0.6479 0.6490 0.6690 0.7222 0.7222
Announcement Date 1/27/22 4/28/22 7/28/22 10/27/22 1/26/23 4/27/23 7/27/23 10/26/23 1/31/24 5/1/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 851 2,076 6,007 6,615 6,501 5,985 8,627 9,399
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 0.0835 x 0.2377 x 0.5469 x 0.4936 x 0.4236 x 0.3498 x 0.4412 x 0.4252 x
Free Cash Flow 1 7,761 6,885 9,056 10,753 11,609 12,220 15,526 17,283
ROE (net income / shareholders' equity) 141% 104% 127% 146% 169% 164% 142% 117%
ROA (Net income/ Total Assets) 29.3% 20.4% 23.4% 26% 27.6% 30.1% 32.3% 33%
Assets 1 27,665 31,410 37,140 38,197 40,586 43,672 46,575 51,678
Book Value Per Share 2 5.850 6.420 7.460 6.590 7.470 10.00 13.60 19.50
Cash Flow per Share 2 8.010 7.180 9.540 11.50 12.70 14.40 17.20 21.60
Capex 1 422 339 407 442 371 469 471 633
Capex / Sales 2.5% 2.22% 2.16% 1.99% 1.48% 1.69% 1.5% 1.79%
Announcement Date 1/29/20 1/28/21 1/27/22 1/26/23 1/31/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for MasterCard, Inc.

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
39
Last Close Price
447.1 USD
Average target price
514.5 USD
Spread / Average Target
+15.09%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Internet Security & Transactions Services

1st Jan change Capi.
MASTERCARD, INC. Stock MasterCard, Inc.
+4.82% 416B
VISA, INC. Stock Visa, Inc.
+4.65% 545B
VENUSTECH GROUP INC. Stock Venustech Group Inc.
-32.48% 3.05B
TOPSEC TECHNOLOGIES GROUP INC. Stock Topsec Technologies Group Inc.
-43.25% 902M
BEIJING VRV SOFTWARE CORPORATION LIMITED Stock Beijing VRV Software Corporation Limited
-11.79% 839M
BEIJING CERTIFICATE AUTHORITY CO.,LTD. Stock BEIJING CERTIFICATE AUTHORITY Co.,Ltd.
-26.37% 710M
CLEARSALE S.A. Stock ClearSale S.A.
+96.53% 264M
NHN KCP CORP. Stock NHN KCP Corp.
-4.67% 239M
KGINICIS CO.,LTD Stock Kginicis Co.,Ltd
-6.83% 215M
GALAXIA MONEYTREE CO., LTD. Stock Galaxia Moneytree Co., Ltd.
-44.98% 179M
Internet Security & Transactions Services
  1. Stock Market
  2. Equities
  3. MA Stock
  4. Financials MasterCard, Inc.