FMP

FMP

Enter

MA - Mastercard Incorpora...

photo-url-https://images.financialmodelingprep.com/symbol/MA.png

Mastercard Incorporated

MA

NYSE

Mastercard Incorporated, a technology company, provides transaction processing and other payment-related products and services in the United States and internationally. It facilitates the processing of payment transactions, including authorization, clearing, and settlement, as well as delivers other payment-related products and services. The company offers integrated products and value-added services for account holders, merchants, financial institutions, businesses, governments, and other organizations, such as programs that enable issuers to provide consumers with credits to defer payments; prepaid programs and management services; commercial credit and debit payment products and solutions; and payment products and solutions that allow its customers to access funds in deposit and other accounts. It also provides value-added products and services comprising cyber and intelligence solutions for parties to transact, as well as proprietary insights, drawing on principled use of consumer, and merchant data services. In addition, the company offers analytics, test and learn, consulting, managed services, loyalty, processing, and payment gateway solutions for e-commerce merchants. Further, it provides open banking and digital identity platforms services. The company offers payment solutions and services under the MasterCard, Maestro, and Cirrus. Mastercard Incorporated was founded in 1966 and is headquartered in Purchase, New York.

509.75 USD

10.41 (2.04%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

351.59M

443.29M

537.88M

630.04M

738.68M

889.73M

1.07B

1.29B

1.55B

1.87B

Revenue %

-

26.08

21.34

17.13

17.24

20.45

20.45

20.45

20.45

Operating Cash Flow

33.24M

49.84M

11.33M

70.88M

87.71M

81.73M

98.44M

118.57M

142.82M

172.02M

Operating Cash Flow %

9.45

11.24

2.11

11.25

11.87

9.19

9.19

9.19

9.19

Cap Ex

-2.17M

-3.75M

-3.62M

-2.36M

-1.36M

-4.8M

-5.78M

-6.96M

-8.38M

-10.09M

Cap Ex %

-0.62

-0.85

-0.67

-0.37

-0.18

-0.54

-0.54

-0.54

-0.54

Free Cash Flow

31.07M

46.09M

7.72M

68.52M

86.34M

76.93M

92.67M

111.61M

134.44M

161.93M

Weighted Average Cost Of Capital

Price

66.41

Beta

Diluted Shares Outstanding

55.36M

Costof Debt

4.15

Tax Rate

After Tax Cost Of Debt

4.15

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

788.38M

Total Equity

3.68B

Total Capital

4.46B

Debt Weighting

17.66

Equity Weighting

82.34

Wacc

8.1

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

351.59M

443.29M

537.88M

630.04M

738.68M

889.73M

1.07B

1.29B

1.55B

1.87B

Operating Cash Flow

33.24M

49.84M

11.33M

70.88M

87.71M

81.73M

98.44M

118.57M

142.82M

172.02M

Cap Ex

-2.17M

-3.75M

-3.62M

-2.36M

-1.36M

-4.8M

-5.78M

-6.96M

-8.38M

-10.09M

Free Cash Flow

31.07M

46.09M

7.72M

68.52M

86.34M

76.93M

92.67M

111.61M

134.44M

161.93M

Wacc

8.1

8.1

8.1

8.1

8.1

Pv Lfcf

71.17M

79.29M

88.35M

98.43M

109.68M

Sum Pv Lfcf

446.91M

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

8.1

Free Cash Flow T1

165.17M

Terminal Value

2.71B

Present Terminal Value

1.83B

Intrinsic Value

Enterprise Value

2.28B

Net Debt

486.55M

Equity Value

1.79B

Diluted Shares Outstanding

55.36M

Equity Value Per Share

32.39

Projected DCF

32.39 -1.05%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep