DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, Try our Paid Plans,
email : [email protected] or use Help Section!!
Selected tickers used: ['MA']


We have 6 report results for ticker: MA - Mastercard Incorporated, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for MA [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 28.17B 25.10B 22.24B 18.88B 15.30B 16.88B 14.95B 12.50B 10.78B 9.67B 9.44B 8.35B 7.39B 6.71B 5.54B 5.10B
MA owner_earnings 13.78B 11.15B 10.46B 8.78B 6.63B 7.51B 5.70B 5.19B 4.27B 3.80B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B
MA cashflow::operating 14.78B 11.98B 11.20B 9.46B 7.22B 8.18B 6.22B 5.66B 4.64B 4.10B 3.41B 4.13B 2.95B 2.68B 1.70B 1.38B
MA cashflow::fcf 14.31B 11.61B 10.75B 9.06B 6.88B 7.76B 5.89B 5.36B 4.42B 3.92B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B
MA cashflow::realfcf 13.78B 11.15B 10.46B 8.78B 6.63B 7.51B 5.70B 5.19B 4.27B 3.80B 3.23B 3.98B 2.85B 2.61B 1.64B 1.32B
MA netincome 12.87B 11.20B 9.93B 8.69B 6.41B 8.12B 5.86B 3.92B 4.06B 3.81B 3.62B 3.12B 2.76B 1.91B 1.85B 1.46B
MA operatingincome 15.58B 14.01B 12.26B 10.08B 8.08B 9.66B 7.28B 6.62B 5.76B 5.08B 5.11B 4.50B 3.94B 2.71B 2.75B 2.26B
MA marketcap 482.60B 397.26B 329.91B 346.35B 347.38B 292.50B 188.13B 150.96B 106.40B 104.17B 94.25B 94.45B 57.26B 44.24B 0.0 0.0
MA ev 494.70B 422.83B 352.05B 353.74B 349.29B 294.04B 187.29B 150.45B 104.86B 101.71B 90.61B 90.85B 55.21B 40.51B 0.0 0.0
MA shares 0.93B 0.95B 0.97B 0.99B 1.00B 1.02B 1.04B 1.07B 1.10B 1.13B 1.17B 1.21B 1.25B 1.28B 0.13B 0.13B
MA shares_calc 0.92B 0.94B 0.96B 0.98B 1.00B 1.01B 1.03B 1.04B 1.08B 1.13B 1.17B 1.21B 1.25B 1.28B 1.28B 1.27B
MA capex -0.47B -0.37B -0.44B -0.41B -0.34B -0.42B -0.33B -0.30B -0.21B -0.18B -0.17B -0.15B -0.10B -0.08B -0.06B -0.06B
MA depreciation 0.90B 0.80B 0.75B 0.73B 0.58B 0.52B 0.46B 0.44B 0.37B 0.37B 0.32B 0.26B 0.23B 0.19B 0.15B 0.14B
MA evToOcf 33.47 35.29 31.45 37.38 48.35 35.93 30.10 26.56 22.61 24.80 26.59 21.97 18.73 15.09 0.0 0.0
MA pocf 32.65 33.16 29.47 36.60 48.09 35.74 30.23 26.65 22.95 25.40 27.66 22.84 19.42 16.48 0.0 0.0
MA pe 37.49 35.49 33.22 39.87 54.18 36.03 32.11 38.56 26.21 27.36 26.06 30.31 20.75 23.21 0.0 0.0

2. Vertical Data, ratio wrt to shares_calc for MA [show/hide charts] Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 30.69 26.75 23.13 19.22 15.35 16.73 14.48 12.03 9.97 8.54 8.10 6.89 5.90 5.25 4.33 4.02
MA owner_earnings 15.01 11.88 10.88 8.94 6.65 7.45 5.52 5.00 3.95 3.36 2.77 3.29 2.28 2.04 1.28 1.04
MA cashflow::operating 16.10 12.77 11.64 9.63 7.25 8.11 6.03 5.45 4.29 3.62 2.92 3.41 2.35 2.10 1.33 1.09
MA cashflow::fcf 15.59 12.37 11.18 9.22 6.91 7.69 5.71 5.17 4.09 3.47 2.77 3.29 2.28 2.04 1.28 1.04
MA cashflow::realfcf 15.01 11.88 10.88 8.94 6.65 7.45 5.52 5.00 3.95 3.36 2.77 3.29 2.28 2.04 1.28 1.04
MA netincome 14.03 11.93 10.33 8.84 6.43 8.05 5.67 3.77 3.75 3.37 3.10 2.57 2.20 1.49 1.44 1.15
MA operatingincome 16.98 14.93 12.76 10.26 8.11 9.58 7.05 6.38 5.33 4.49 4.38 3.72 3.14 2.12 2.15 1.78
MA marketcap 525.80 423.43 343.13 352.50 348.45 289.93 182.16 145.37 98.43 92.07 80.90 77.99 45.70 34.59 0.0 0.0
MA ev 538.98 450.69 366.17 360.02 350.37 291.46 181.34 144.88 97.00 89.90 77.77 75.02 44.06 31.67 0.0 0.0
MA shares 1.01 1.01 1.01 1.01 1.01 1.01 1.01 1.03 1.02 1.00 1.00 1.00 1.00 1.00 0.10 0.10
MA shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
MA capex -0.52 -0.40 -0.46 -0.41 -0.34 -0.42 -0.32 -0.29 -0.20 -0.16 -0.15 -0.13 -0.08 -0.06 -0.05 -0.04
MA depreciation 0.98 0.85 0.78 0.74 0.58 0.52 0.44 0.42 0.35 0.32 0.28 0.21 0.18 0.15 0.12 0.11
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for MA [show/hide charts] Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
MA owner_earnings 48.92% 44.42% 47.03% 46.51% 43.34% 44.49% 38.11% 41.51% 39.65% 39.33% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91%
MA cashflow::operating 52.47% 47.73% 50.34% 50.11% 47.21% 48.47% 41.63% 45.32% 43.03% 42.42% 36.09% 49.54% 39.89% 39.98% 30.64% 27.02%
MA cashflow::fcf 50.79% 46.25% 48.36% 47.96% 45.00% 45.97% 39.42% 42.92% 41.04% 40.59% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91%
MA cashflow::realfcf 48.92% 44.42% 47.03% 46.51% 43.34% 44.49% 38.11% 41.51% 39.65% 39.33% 34.23% 47.69% 38.59% 38.83% 29.54% 25.91%
MA netincome 45.71% 44.61% 44.66% 46.00% 41.90% 48.08% 39.19% 31.33% 37.67% 39.39% 38.31% 37.34% 37.33% 28.39% 33.35% 28.69%
MA operatingincome 55.32% 55.81% 55.15% 53.39% 52.81% 57.24% 48.71% 52.99% 53.46% 52.53% 54.08% 53.95% 53.27% 40.41% 49.68% 44.32%
MA marketcap 1713.34% 1582.83% 1483.59% 1834.10% 2270.30% 1732.50% 1258.41% 1207.97% 987.41% 1077.58% 998.29% 1131.63% 774.75% 658.93% 0.0 0.0
MA ev 1756.29% 1684.72% 1583.19% 1873.25% 2282.78% 1741.62% 1252.74% 1203.89% 973.11% 1052.13% 959.70% 1088.51% 746.99% 603.32% 0.0 0.0
MA shares 3.29% 3.77% 4.37% 5.25% 6.55% 6.02% 6.96% 8.54% 10.19% 11.73% 12.34% 14.51% 16.95% 19.05% 2.37% 2.55%
MA shares_calc 3.26% 3.74% 4.32% 5.20% 6.52% 5.98% 6.91% 8.31% 10.03% 11.70% 12.34% 14.51% 16.95% 19.05% 23.09% 24.89%
MA capex -1.68% -1.48% -1.99% -2.16% -2.22% -2.50% -2.21% -2.40% -2.00% -1.83% -1.85% -1.86% -1.30% -1.15% -1.10% -1.12%
MA depreciation 3.18% 3.18% 3.37% 3.84% 3.79% 3.09% 3.07% 3.50% 3.46% 3.79% 3.40% 3.09% 3.11% 2.89% 2.67% 2.77%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for MA Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2024 CAGR_5Y_ENDING_2024 CAGR_3Y_ENDING_2024
MA revenue 12.62% 10.78% 14.26%
MA owner_earnings 15.38% 12.90% 16.20%
MA cashflow::operating 15.31% 12.55% 16.02%
MA cashflow::fcf 15.46% 13.01% 16.46%
MA cashflow::realfcf 15.38% 12.90% 16.20%
MA netincome 14.49% 9.66% 14.01%
MA operatingincome 13.27% 10.03% 15.62%
MA marketcap 18.57% 10.53% 11.69%
MA ev 19.21% 10.97% 11.83%
MA shares -2.21% -1.84% -2.23%
MA shares_calc -2.30% -1.87% -2.25%
MA capex -10.37% -2.30% -4.95%
MA depreciation 10.47% 11.44% 7.30%
MA evToOcf 3.39% -1.41% -3.62%
MA pocf 2.83% -1.79% -3.74%
MA pe 3.56% 0.80% -2.03%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for MA Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2024 CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
MA netincome 9.66% 13.83% 20.46% 16.44% 10.98% 17.55% 13.46% 7.25% 16.32% 15.57% 19.85%
MA operatingincome 10.03% 13.98% 13.12% 11.84% 9.74% 13.61% 10.09% 10.96% 16.25% 13.03% 17.70%
MA marketcap 10.53% 16.12% 16.92% 26.62% 27.24% 25.42% 14.78% 21.39% 19.19% inf inf
MA ev 10.97% 17.69% 18.53% 27.53% 27.99% 26.55% 15.57% 22.20% 20.95% inf inf
MA shares -1.84% -1.90% -1.87% -2.01% -2.44% -2.68% -2.98% -3.16% -3.01% 53.98% 55.05%
MA shares_calc -1.87% -1.90% -1.53% -1.89% -2.50% -2.84% -3.13% -3.69% -3.31% -2.42% -1.70%
MA capex -2.30% -2.31% -7.46% -11.98% -12.19% -16.14% -14.03% -20.38% -18.57% -19.19% -20.10%
MA depreciation 11.44% 11.72% 11.41% 14.25% 9.65% 10.21% 12.21% 13.70% 13.97% 19.85% 17.88%
MA evToOcf -1.41% 3.23% 3.44% 10.58% 14.28% 6.21% 6.50% 7.24% 8.42% inf inf
MA pocf -1.79% 1.87% 2.03% 9.78% 13.62% 5.26% 5.77% 6.53% 6.85% inf inf
MA pe 0.80% 2.02% -2.94% 8.75% 14.64% 6.69% 1.16% 13.19% 2.46% inf inf

6. Rolling 9 yearly CAGR report Showing SUMMARY report for MA Current Market Price: 517.33 as of 2025-04-18
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2024 CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
MA shares -2.21% -2.29% -2.42% -2.56% -2.68% 25.57% 26.01%
MA shares_calc -2.30% -2.38% -2.53% -2.67% -2.73% -2.60% -2.26%
MA capex -10.37% -8.01% -10.99% -14.83% -15.18% -19.34% -17.73%
MA depreciation 10.47% 10.66% 12.59% 13.62% 12.94% 15.03% 14.01%
MA evToOcf 3.39% 3.20% 4.07% 7.98% 13.81% inf inf
MA pocf 2.83% 2.04% 2.87% 7.30% 12.64% inf inf
MA pe 3.56% 3.49% 1.02% 7.53% 9.88% inf inf


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...