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, 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: 448.3 as of 2024-07-17

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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 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 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 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 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 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 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 14.01B 12.26B 10.31B 8.08B 9.73B 7.28B 6.62B 5.76B 5.08B 5.11B 4.50B 3.94B 2.75B 2.76B 2.26B
MA marketcap 397.48B 332.30B 348.87B 349.91B 294.63B 189.51B 152.05B 107.18B 104.93B 94.94B 95.14B 57.68B 44.57B 26.73B 30.22B
MA ev 405.98B 355.56B 356.26B 351.82B 296.17B 188.66B 151.54B 105.64B 102.47B 91.29B 91.54B 55.62B 40.84B 23.66B 30.22B
MA shares 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 0.94B 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 -0.37B -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 0.80B 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 33.89 31.76 37.65 48.70 36.19 30.32 26.76 22.78 24.99 26.80 22.14 18.87 15.22 13.94 21.93
MA pocf 33.18 29.68 36.87 48.44 36.00 30.45 26.84 23.11 25.59 27.86 23.01 19.56 16.61 15.75 21.93
MA pe 35.51 33.46 40.16 54.58 36.29 32.34 38.84 26.41 27.55 26.25 30.53 20.90 23.39 14.47 20.66


2. Vertical Data, ratio wrt to shares_calc for MA [show/hide charts] Current Market Price: 448.3 as of 2024-07-17

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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 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 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 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 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 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 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 14.93 12.76 10.49 8.11 9.65 7.05 6.38 5.33 4.49 4.38 3.72 3.14 2.15 2.16 1.78
MA marketcap 423.67 345.62 355.06 350.99 292.04 183.49 146.42 99.15 92.74 81.49 78.56 46.03 34.85 20.90 23.81
MA ev 432.72 369.81 362.58 352.91 293.57 182.67 145.93 97.72 90.57 78.36 75.59 44.39 31.93 18.50 23.81
MA shares 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
MA capex -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 0.85 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: 448.3 as of 2024-07-17

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 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%
MA owner_earnings 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 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 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 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 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 55.81% 55.15% 54.58% 52.81% 57.64% 48.71% 52.99% 53.46% 52.53% 54.08% 53.95% 53.27% 40.93% 49.77% 44.32%
MA marketcap 1583.73% 1494.36% 1847.42% 2286.85% 1745.11% 1267.60% 1216.69% 994.63% 1085.42% 1005.57% 1139.90% 780.35% 663.88% 482.60% 592.68%
MA ev 1617.57% 1598.96% 1886.57% 2299.33% 1754.23% 1261.93% 1212.62% 980.33% 1059.98% 966.98% 1096.78% 752.59% 608.27% 427.23% 592.68%
MA shares 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 3.74% 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 -1.48% -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% 3.37% 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: 448.3 as of 2024-07-17

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_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
MA revenue 11.48% 10.92% 17.93%
MA owner_earnings 14.75% 14.37% 18.91%
MA cashflow::operating 14.99% 14.00% 18.37%
MA cashflow::fcf 15.27% 14.52% 19.02%
MA cashflow::realfcf 14.75% 14.37% 18.91%
MA netincome 13.38% 13.83% 20.42%
MA operatingincome 11.87% 13.98% 20.13%
MA marketcap 17.25% 15.97% 4.34%
MA ev 18.03% 16.56% 4.89%
MA shares -2.29% -1.90% -1.90%
MA shares_calc -2.38% -1.90% -2.00%
MA capex -8.01% -2.31% -2.96%
MA depreciation 10.66% 11.72% 11.27%
MA evToOcf 2.64% 2.25% -11.38%
MA pocf 1.96% 1.73% -11.85%
MA pe 3.41% 1.89% -13.35%


5. Rolling 5 yearly CAGR report Showing SUMMARY report for MA Current Market Price: 448.3 as of 2024-07-17

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_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 13.83% 20.46% 16.44% 10.98% 17.55% 13.46% 7.25% 16.32% 15.57% 19.85%
MA operatingincome 13.98% 13.12% 12.34% 9.74% 13.77% 10.09% 10.96% 15.96% 12.99% 17.70%
MA marketcap 15.97% 16.93% 26.62% 27.24% 25.42% 14.78% 21.39% 19.18% 31.45% 25.73%
MA ev 16.56% 18.60% 27.52% 27.98% 26.54% 15.56% 22.20% 20.93% 34.06% 24.75%
MA shares -1.90% -1.87% -2.01% -2.44% -2.68% -2.98% -3.16% -3.01% 53.98% 55.05%
MA shares_calc -1.90% -1.53% -1.89% -2.50% -2.84% -3.13% -3.69% -3.31% -2.42% -1.70%
MA capex -2.31% -7.46% -11.98% -12.19% -16.14% -14.03% -20.38% -18.57% -19.19% -20.10%
MA depreciation 11.72% 11.41% 14.25% 9.65% 10.21% 12.21% 13.70% 13.97% 19.85% 17.88%
MA evToOcf 2.25% 3.49% 10.57% 14.28% 6.19% 6.49% 7.24% 8.40% 12.38% 4.09%
MA pocf 1.73% 2.03% 9.79% 13.61% 5.26% 5.76% 6.53% 6.83% 10.19% 4.90%
MA pe 1.89% -2.94% 8.74% 14.65% 6.69% 1.16% 13.19% 2.46% 13.74% 4.91%


6. Rolling 9 yearly CAGR report Showing SUMMARY report for MA Current Market Price: 448.3 as of 2024-07-17

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_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
MA shares -2.29% -2.42% -2.56% -2.68% 25.57% 26.01%
MA shares_calc -2.38% -2.53% -2.67% -2.73% -2.60% -2.26%
MA capex -8.01% -10.99% -14.83% -15.18% -19.34% -17.73%
MA depreciation 10.66% 12.59% 13.62% 12.94% 15.03% 14.01%
MA evToOcf 2.64% 4.09% 7.98% 13.80% 11.18% 3.67%
MA pocf 1.96% 2.87% 7.30% 12.63% 9.62% 3.71%
MA pe 3.41% 1.02% 7.53% 9.87% 10.76% 5.10%



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...