MA

NYSE

Mastercard Inc

Financials, Transaction & Payment Processing Services

$562.95

close 7 Aug 2026

-1.85%

52-week change

$493.15B

market cap

$464.52

$601.77

52-week range

Expected price

$607.89 – $742.97

Current price

$562.95

Signal

Could be undervalued

A historical-multiple reference, never a fair-value claim. The band uses only data public at each date and ends at the latest month — no forward estimates.

Current multiples

P/E (TTM)30.97x

P/S (TTM)14.06x

P/B87.89x

EV/EBITDA (TTM)23.38x

FCF yield (TTM)3.39%

PEG (TTM, GAAP)1.78

Context

P/E, own 5-year average37.08x

P/E, sector median16.04x*

Price at 5-year median P/E$678.53*

Indicated dividend yield0.62%

Forward — analyst consensus

Forward P/E (FY2026)28.28x*

Forward P/E (FY2027)24.47x

Forward PEG1.82*

Consensus EPS FY2026 (37 analysts)$19.91

EPS growth (FY2026→FY2027)15.56%

Revenue growth (FY2026)13.57%

Street view

Price target (mean)$664.39*

Target upside18.02%

Ratings (buy / hold / sell)38 / 3 / 0

FY2026 EPS revisions, 30d (up / down)7 / 6

5-year history

Dashed line: average of month-end values

P/E (TTM)

P/S (TTM)

P/B

FCF yield (TTM)

Dividend yield

period to 30 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026

Discounted cash flow

Ten projected years plus a perpetuity, prefilled from filings — a model to argue with, never a fair-value claim.

Free cash flow, last ten years and TTM

5Y CAGR +20.04%10Y CAGR +16.07%

Assumptions

Growth rate, years 1–10%

Perpetual growth%Discount rate%

Base FCF$M

As filed — not assumptions

Current price$562.95

Cash & equivalents$11.29B

Total debt$24.64B

Shares outstanding876.01M

Result

DCF price per share$1,364.11

Current price$562.95

Margin of safety+142.32%

PV of years 1–10$312.65B

PV of terminal value$895.68B

Equity value$1.19T

Market-implied growth+8.73%

Projected FCF, years 1–10

Hover for PV and growth

Projection detail

Override growth for any year; blank years use the uniform rate

Year	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	Terminal
Growth, %											2.5
FCF	$20.05B	$24.07B	$28.89B	$34.68B	$41.63B	$49.97B	$59.99B	$72.01B	$86.44B	$103.76B	$1.93T
PV	$18.56B	$20.63B	$22.93B	$25.49B	$28.33B	$31.49B	$35.00B	$38.90B	$43.24B	$48.06B	$895.68B

period to 30 Jun 2026, filed 30 Jul 2026, close 7 Aug 2026