Welcome to Reverse DCF page to understand market expectations about your interested Stock   


[Bottom of Page]
We have 2 report results for ticker: MA - Mastercard Incorporated, also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for MA price: 409.82 as of date: 2023-11-29 Current Market Price: 409.82 as of 2023-11-29
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 expectedGrowthRate_MarketIsPricing
MA PE_YEAR_2032 = 7 28.17%
MA PE_YEAR_2032 = 10 24.15%
MA PE_YEAR_2032 = 15 19.58%
MA PE_YEAR_2032 = 20 16.38%
MA PE_YEAR_2032 = 25 13.92%
MA PE_YEAR_2032 = 30 11.93%
MA PE_YEAR_2032 = 40 8.84%
MA input_data {"marketcap": 396705760000.0, "fcf": 10753000000, "discount_rate": 0.1, "period": 10}
MA input_data_url_param input_data={"marketcap": 396705760000.0, "fcf": 10753000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 409.82 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for MA
6. override link: reverse dcf with override in URL for MA
7. inf values means, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW report for MA Current Market Price: 409.82 as of 2023-11-29
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 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MA revenue 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 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 11.20B 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 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 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 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 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 335.04B 351.31B 352.20B 297.43B 191.28B 156.46B 109.02B 105.31B 95.06B 95.27B 57.76B 44.64B 26.77B 30.27B
MA shares 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

Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically its the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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)