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



We have 2 report results for ticker: MA - Mastercard Incorporated, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for MA price: 448.3 as of date: 2024-07-17 [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 expectedGrowthRate_MarketIsPricing
MA PE_YEAR_2026 = 7 80.09%
MA PE_YEAR_2026 = 10 61.96%
MA PE_YEAR_2026 = 15 42.94%
MA PE_YEAR_2026 = 20 30.55%
MA PE_YEAR_2026 = 25 21.58%
MA PE_YEAR_2026 = 30 14.66%
MA PE_YEAR_2026 = 40 4.46%
MA input_data {"marketcap": 420592363027.2, "cashflow_fcf_key": 11980000000.0, "discount_rate": 0.1, "period": 3}
MA input_data_url_param input_data={"marketcap": 420592363027.2, "cashflow_fcf_key": 11980000000.0, "discount_rate": 0.1, "period": 3}
In this report, we are doing Reverse DCF assuming for today's current price: 448.3 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 3 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 3 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, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report 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 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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's 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)


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...