SEC Diver Summary detail Page for MA

Welcome to Summary reports!

MA is OVERVALUED
Median Fair Price 293.92
Confidence: HIGH
Fair Price Range 212.95 - 376.04
3 Year Price target: $ 295.42 - $ 456.06
5 Year Price target: $ 296.43 - $ 611.24

Current Market Price: 409.82 as of 2023-11-29

Investment Value of 100 $ invested in MA as compared to Market Index: SPY across historical periods[*does not include dividends]

Investment Period	$ Value Today(MA)	$ Value Today(SPY)	CAGR vs Market
9 years before	$ 519.86	$ 208.39	20.1% vs SPY:8.5%
5 years before	$ 278.91	$ 150.37	22.77% vs SPY:8.5%
3 years before	$ 139.85	$ 127.73	11.83% vs SPY:8.5%

How we calculate our Fair Value estimates?:
It's based on historical data, We measure CAGR growth rates for last 9 years, 5 years and 3 years across multiple dimensions
e.g: like revenue, operating income/net income, equity, retained earnings, eps to generate a fair value estimate
Note1: Valuations are purely based on operating characteristics of the business, if they have additional portfolio like minority share, they are not accounted
Note2: e.g.: for Berkshire (BRK-B) - make sure to add market price of equity portfolio per share
Note3: Data used for Valuation calculations are ending fiscal year , Market Price of MA was 346.12 first week of Decemeber approx...
Note4: Confidence means how many fundamental drivers, we are seeing which are driving the business, if the number is low our Confidence Rating is LOW and so on
Disclaimer: This is not a Buy/Sell suggestion, the data is provided as is, please do your due diligence before making any investments, Markets can be very volatile, We are not liable for any loss!

Fair Value based on last 9 years
MA is OVERVALUED
Median Fair Price 212.95
Confidence: MEDIUM
Fair Price Range 79.38 - 314.12

Fair Value based on last 5 years
MA is OVERVALUED
Median Fair Price 293.92
Confidence: HIGH
Fair Price Range 170.49 - 409.99

Fair Value based on last 3 years
MA is FAIRLYVALUED
Median Fair Price 376.04
Confidence: HIGH
Fair Price Range 314.12 - 407.15

[Bottom of Page]

We have 9 report results for ticker: MA - Mastercard Incorporated, also organized by 6 group tags below ...

SUMMARY [9 reports]
IS_STOCK_CHEAP [1 reports]
VERTICAL_PER_SHARE_SUMMARY [1 reports]
VERTICAL_REVENUE_SUMMARY [1 reports]
VERTICAL_ASSETS_SUMMARY [1 reports]
VERTICAL_PPNENET_SUMMARY [1 reports]

1. Showing SUMMARY 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	StockMarketPrice	346.12	355.58	351.50	292.46	183.75	146.64	99.29	92.87	81.60	78.67	46.10	34.90	20.93	23.85
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	operating_expense	9.97B	8.80B	7.22B	7.22B	7.67B	5.88B	5.01B	4.59B	4.33B	3.84B	3.45B	4.00B	2.79B	2.84B
MA	assets	38.72B	37.67B	33.58B	29.24B	24.86B	21.33B	18.68B	16.27B	15.33B	14.24B	12.46B	10.69B	8.84B	0.0
MA	cash	7.01B	7.42B	10.11B	6.99B	6.68B	5.93B	6.72B	5.75B	5.14B	3.60B	2.05B	3.73B	3.07B	0.0
MA	ppnenet	2.01B	1.91B	1.90B	1.83B	0.92B	0.83B	0.73B	0.68B	0.61B	0.53B	0.47B	0.45B	0.44B	0.0
MA	workingCapital	2.27B	2.12B	2.02B	1.74B	1.04B	0.81B	0.61B	0.69B	0.63B	0.57B	0.45B	0.38B	0.38B	0.0
MA	workingCapitalWithCash	2.42B	2.32B	2.16B	1.87B	1.15B	0.94B	0.72B	0.79B	0.70B	0.61B	0.52B	0.44B	0.44B	0.0
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::netincome	9.93B	8.69B	6.41B	8.12B	5.86B	3.92B	4.06B	3.81B	3.62B	3.12B	2.76B	1.90B	1.85B	1.46B
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	income::gross	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	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	enterprise_value	343.17B	358.71B	354.11B	298.97B	190.44B	155.96B	107.48B	102.85B	91.42B	91.67B	55.71B	40.90B	23.70B	30.27B
MA	ebitda	13.01B	10.81B	8.66B	10.19B	7.74B	7.06B	6.13B	5.44B	5.43B	4.76B	4.17B	2.91B	2.90B	2.40B
MA	equity	6.36B	7.38B	6.49B	5.92B	5.39B	5.47B	5.66B	6.03B	6.79B	7.48B	6.92B	5.87B	5.21B	0.0
MA	debt	15.13B	14.81B	12.02B	8.53B	5.83B	5.42B	5.18B	3.29B	1.49B	0.0	0.0	0.0	0.0	0.0
MA	debtToEquity	2.38	2.01	1.85	1.44	1.08	0.99	0.92	0.55	0.22	0.0	0.0	0.0	0.0	inf
MA	interest_expense	-0.47B	-0.43B	-0.38B	-0.22B	-0.19B	-0.15B	-0.10B	-0.06B	-0.05B	-0.01B	-0.02B	-0.03B	-0.05B	-0.12B
MA	interestRateCurrent	0.03	0.03	0.03	0.03	0.03	0.03	0.02	0.02	0.03	inf	inf	inf	inf	inf
MA	owner_earningsToInterest	22.20	20.38	17.45	33.53	30.63	33.69	44.98	62.33	67.33	284.29	142.60	104.28	31.46	11.49
MA	cashflow::operatingToInterest	23.77	21.96	19.01	36.53	33.46	36.78	48.81	67.23	70.98	295.36	147.40	107.36	32.63	11.98
MA	eps	10.26	8.79	6.40	7.98	5.63	3.67	3.70	3.36	3.11	2.57	2.20	1.49	0.0	0.0
MA	dps_share	1.97	1.76	1.60	1.32	1.00	0.88	0.76	0.64	0.44	0.21	0.11	0.06	0.60	0.61
MA	dividendPayoutToCashflow::operating	0.17	0.18	0.22	0.16	0.17	0.17	0.18	0.18	0.15	0.06	0.04	0.03	0.05	0.06
MA	dividendPayoutToOwner_earnings	0.18	0.20	0.24	0.18	0.18	0.18	0.20	0.19	0.16	0.06	0.05	0.03	0.05	0.06
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
MA	sbc	0.29B	0.27B	0.25B	0.25B	0.20B	0.18B	0.15B	0.12B	0.0	0.0	0.0	0.0	0.0	0.0
MA	capex	-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	maintainence_capex	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	0.75B	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	capexToRevenue	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	depreciationToRevenue	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
MA	sbcToRevenue	1.33	1.45	1.66	1.48	1.31	1.41	1.38	1.26	0.0	0.0	0.0	0.0	0.0	0.0
MA	sbcToOperatingCashflow	2.64	2.88	3.52	3.06	3.15	3.11	3.21	2.97	0.0	0.0	0.0	0.0	0.0	0.0
MA	payables	0.93B	0.74B	0.53B	0.49B	0.54B	0.93B	0.61B	0.47B	0.42B	0.34B	0.36B	0.36B	0.27B	0.0
MA	receivables	3.42B	3.01B	2.65B	2.51B	2.28B	1.97B	1.42B	1.08B	1.11B	0.97B	0.93B	0.81B	0.65B	0.0
MA	inventoryTurnover	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
MA	payablesToRevenue	0.03	0.03	0.03	0.03	0.06	0.05	0.04	0.04	0.04	0.04	0.05	0.04	0.05	0.0
MA	receivablesToRevenue	0.14	0.14	0.16	0.13	0.13	0.11	0.10	0.11	0.10	0.11	0.11	0.10	0.12	0.0
MA	operating_leverage	3.88	1.34	-7.01	19.78	-9.66	-1.02	1.98	-2.94	0.27	1.46	35.04	-22.63	13.14	0.0
MA	operating_leverage_status	1.00	1.00	0.0	1.00	0.0	0.0	1.00	0.0	1.00	1.00	1.00	0.0	1.00	0.0
MA	evToEbitda	26.37	33.19	40.89	29.35	24.60	22.09	17.52	18.89	16.85	19.25	13.37	14.07	8.17	12.61
MA	evToOperatingIncome	27.98	35.58	43.82	30.94	26.15	23.55	18.66	20.25	17.90	20.36	14.15	15.08	8.61	13.39
MA	evToRevenue	15.43	19.00	23.14	17.71	12.74	12.48	9.97	10.64	9.68	10.98	7.54	6.09	4.28	5.94
MA	peg	2.02	1.08	0.0	0.88	0.61	0.0	2.65	3.44	1.25	1.82	0.44	0.0	0.0	0.0
MA	pe	33.74	40.44	54.94	36.64	32.65	39.97	26.86	27.66	26.28	30.57	20.94	23.42	14.49	20.69
MA	pfcf	31.16	38.79	51.16	38.32	32.46	29.17	24.65	26.84	29.41	23.94	20.25	17.12	16.36	22.92
MA	pocf	29.93	37.12	48.75	36.35	30.74	27.62	23.51	25.68	27.90	23.04	19.59	16.63	15.77	21.97
MA	ps	15.07	18.60	23.02	17.62	12.79	12.52	10.12	10.89	10.07	11.41	7.82	6.65	4.83	5.94
MA	roa	32.56%	30.02%	27.64%	38.87%	34.14%	35.46%	35.41%	33.13%	35.85%	36.13%	36.82%	30.70%	0.0	0.0
MA	roe	166.11%	155.39%	136.57%	179.13%	133.17%	117.08%	95.57%	74.79%	68.23%	65.10%	67.09%	52.12%	0.0	0.0
MA	roce	55.25%	54.46%	55.95%	86.06%	66.86%	61.11%	61.85%	61.30%	68.23%	65.10%	67.09%	52.12%	0.0	0.0
MA	roa_cashflow::operating	29.72%	28.18%	24.71%	32.92%	29.18%	30.33%	28.50%	26.75%	23.92%	33.18%	27.57%	30.37%	0.0	0.0
MA	roe_cashflow::operating	151.63%	145.85%	122.09%	151.68%	113.81%	100.14%	76.92%	60.40%	45.52%	59.78%	50.24%	51.57%	0.0	0.0
MA	roce_cashflow::operating	50.43%	51.12%	50.01%	72.87%	57.13%	52.27%	49.78%	49.51%	45.52%	59.78%	50.24%	51.57%	0.0	0.0
MA	roic_cashflow::operating	268.14%	235.34%	187.49%	307.63%	333.67%	367.79%	361.70%	314.25%	295.23%	397.60%	328.65%	328.52%	207.71%	inf
MA	roic_cashflow::operating_cash	258.94%	224.07%	180.93%	292.92%	313.71%	338.27%	331.94%	291.32%	277.90%	382.50%	303.39%	305.58%	193.21%	inf
MA	roic_income::operating	293.75%	250.73%	209.73%	363.31%	390.46%	430.00%	449.38%	389.12%	442.46%	432.98%	438.91%	332.07%	336.84%	inf
MA	roic_income::operating_cash	283.66%	238.73%	202.39%	345.93%	367.10%	395.48%	412.40%	360.72%	416.48%	416.54%	405.17%	308.88%	313.32%	inf
MA	roic_cashflow::fcf	257.56%	225.22%	178.69%	291.77%	315.98%	348.31%	344.93%	300.69%	280.07%	382.69%	317.95%	319.09%	200.24%	inf
MA	roic_cashflow::fcf_cash	248.72%	214.43%	172.44%	277.81%	297.08%	320.35%	316.55%	278.74%	263.63%	368.16%	293.51%	296.81%	186.26%	inf
MA	roic_cashflow::realfcf	250.49%	218.43%	172.10%	282.37%	305.47%	336.88%	333.31%	291.34%	280.07%	382.69%	317.95%	319.09%	200.24%	inf
MA	roic_cashflow::realfcf_cash	241.89%	207.97%	166.08%	268.86%	287.20%	309.84%	305.88%	270.08%	263.63%	368.16%	293.51%	296.81%	186.26%	inf
MA	roic_income::net	237.84%	216.04%	166.39%	305.19%	314.16%	254.22%	316.61%	291.80%	313.43%	299.62%	307.58%	233.29%	226.07%	inf
MA	roic_income::net_cash	229.68%	205.69%	160.57%	290.59%	295.36%	233.81%	290.56%	270.50%	295.03%	288.24%	283.94%	217.00%	210.28%	inf
MA	roic_owner_earnings	250.49%	218.43%	172.10%	282.37%	305.47%	336.88%	333.31%	291.34%	280.07%	382.69%	317.95%	319.09%	200.24%	inf
MA	roic_owner_earnings_cash	241.89%	207.97%	166.08%	268.86%	287.20%	309.84%	305.88%	270.08%	263.63%	368.16%	293.51%	296.81%	186.26%	inf
MA	margin_owner_earnings	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	margin_cashflow::operating	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	margin_income::operating	55.15%	53.39%	52.81%	57.24%	48.71%	52.99%	53.46%	52.53%	54.08%	53.95%	53.27%	40.41%	49.68%	44.32%
MA	margin_cashflow::fcf	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	margin_cashflow::realfcf	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	margin_income::net	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	yield_owner_earnings	3.12%	2.50%	1.88%	2.53%	2.98%	3.32%	3.92%	3.61%	3.40%	4.18%	4.94%	5.84%	6.11%	4.36%
MA	yield_owner_earnings_enterprise	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf	inf
MA	yield_cashflow::operating	3.34%	2.69%	2.05%	2.75%	3.25%	3.62%	4.25%	3.89%	3.58%	4.34%	5.10%	6.01%	6.34%	4.55%
MA	yield_cashflow::operating_enterprise	3.26%	2.64%	2.04%	2.74%	3.27%	3.63%	4.31%	3.99%	3.73%	4.51%	5.29%	6.56%	7.16%	4.55%
MA	yield_income::operating	3.66%	2.87%	2.29%	3.25%	3.81%	4.23%	5.28%	4.82%	5.37%	4.73%	6.82%	6.08%	10.28%	7.47%
MA	yield_income::operating_enterprise	3.57%	2.81%	2.28%	3.23%	3.82%	4.25%	5.36%	4.94%	5.59%	4.91%	7.07%	6.63%	11.61%	7.47%
MA	yield_cashflow::fcf	3.21%	2.58%	1.95%	2.61%	3.08%	3.43%	4.06%	3.73%	3.40%	4.18%	4.94%	5.84%	6.11%	4.36%
MA	yield_cashflow::fcf_enterprise	3.13%	2.52%	1.94%	2.60%	3.09%	3.44%	4.11%	3.82%	3.54%	4.34%	5.12%	6.37%	6.90%	4.36%
MA	yield_cashflow::realfcf	3.12%	2.50%	1.88%	2.53%	2.98%	3.32%	3.92%	3.61%	3.40%	4.18%	4.94%	5.84%	6.11%	4.36%
MA	yield_cashflow::realfcf_enterprise	3.05%	2.45%	1.87%	2.51%	2.99%	3.33%	3.98%	3.70%	3.54%	4.34%	5.12%	6.37%	6.90%	4.36%
MA	yield_income::net	2.96%	2.47%	1.82%	2.73%	3.06%	2.50%	3.72%	3.62%	3.80%	3.27%	4.78%	4.27%	6.90%	4.83%
MA	yield_income::net_enterprise	2.89%	2.42%	1.81%	2.72%	3.08%	2.51%	3.78%	3.70%	3.96%	3.40%	4.95%	4.66%	7.79%	4.83%
MA	dividends	-1.90B	-1.74B	-1.60B	-1.34B	-1.04B	-0.94B	-0.84B	-0.73B	-0.52B	-0.26B	-0.13B	-0.08B	-0.08B	-0.08B
MA	investedCapital	4.17B	4.02B	3.85B	2.66B	1.86B	1.54B	1.28B	1.30B	1.15B	1.04B	0.90B	0.82B	0.82B	0.0
MA	investedCapitalWith2PercentCash	4.32B	4.22B	3.99B	2.79B	1.98B	1.67B	1.40B	1.41B	1.23B	1.08B	0.97B	0.88B	0.88B	0.0
MA	priceToRealfcf	32.04	40.00	53.11	39.60	33.58	30.16	25.51	27.70	29.41	23.94	20.25	17.12	16.36	22.92
MA	revenue_01_YoY	17.76%	23.42%	-9.37%	12.93%	19.63%	15.97%	11.47%	2.39%	13.12%	12.92%	10.08%	21.21%	8.63%	0.0
MA	revenue_03_YoY	9.62%	8.10%	6.98%	16.14%	15.64%	9.80%	8.89%	9.36%	12.03%	14.64%	13.17%	0.0	0.0	0.0
MA	revenue_05_YoY	12.22%	11.87%	9.62%	12.33%	12.37%	11.08%	9.92%	11.78%	13.11%	0.0	0.0	0.0	0.0	0.0
MA	share_multiplier	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	1.00	9.76	1.00	1.00
MA	shares_buyback	-8.75B	-5.90B	-4.47B	-6.50B	-4.93B	-3.76B	-3.51B	-3.52B	-3.39B	-2.44B	-1.75B	-1.15B	0.0	0.0
MA	cashflow::fcf_01_YoY	18.74%	31.53%	-11.29%	31.70%	9.86%	21.30%	12.69%	21.41%	-18.79%	39.55%	9.40%	59.35%	23.85%	0.0
MA	cashflow::fcf_03_YoY	11.48%	15.40%	8.68%	20.62%	14.52%	18.40%	3.57%	11.22%	7.43%	34.49%	29.25%	0.0	0.0	0.0
MA	cashflow::fcf_05_YoY	14.92%	15.42%	11.90%	19.15%	8.17%	13.47%	11.15%	19.12%	19.60%	0.0	0.0	0.0	0.0	0.0
MA	cashflow::realfcf_01_YoY	19.07%	32.45%	-11.72%	31.84%	9.81%	21.41%	12.39%	17.64%	-18.79%	39.55%	9.40%	59.35%	23.85%	0.0
MA	cashflow::realfcf_03_YoY	11.66%	15.52%	8.52%	20.69%	14.43%	17.09%	2.40%	10.06%	7.43%	34.49%	29.25%	0.0	0.0	0.0
MA	cashflow::realfcf_05_YoY	15.05%	15.50%	11.77%	18.37%	7.44%	12.71%	10.39%	18.37%	19.60%	0.0	0.0	0.0	0.0	0.0
MA	income::net_01_YoY	14.31%	35.50%	-21.03%	38.56%	49.66%	-3.55%	6.59%	5.28%	16.08%	12.94%	44.75%	3.19%	26.25%	0.0
MA	income::net_03_YoY	6.95%	14.03%	17.87%	25.99%	15.45%	2.67%	9.21%	11.34%	23.81%	19.04%	23.55%	0.0	0.0	0.0
MA	income::net_05_YoY	20.46%	16.44%	10.98%	17.55%	13.46%	7.25%	16.32%	15.57%	19.85%	0.0	0.0	0.0	0.0	0.0
MA	income::operating_01_YoY	21.64%	24.76%	-16.38%	32.71%	9.97%	14.95%	13.45%	-0.55%	13.39%	14.38%	45.12%	-1.42%	21.77%	0.0
MA	income::operating_03_YoY	8.27%	11.45%	6.86%	18.82%	12.77%	9.05%	8.56%	8.85%	23.46%	17.84%	20.32%	0.0	0.0	0.0
MA	income::operating_05_YoY	13.12%	11.84%	9.74%	13.61%	10.09%	10.96%	16.25%	13.03%	17.70%	0.0	0.0	0.0	0.0	0.0
MA	margin_income::gross	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	roiic_cashflow::fcf_3	27.28%	41.51%	42.16%	174.45%	75.50%	63.60%	18.43%	44.37%	27.42%	136.92%	26.09%	0.0	0.0	0.0
MA	roiic_cashflow::fcf_5	47.43%	50.39%	48.07%	120.93%	48.13%	50.56%	44.16%	74.31%	25.53%	0.0	0.0	0.0	0.0	0.0
MA	roiic_cashflow::fcf_9	44.33%	49.07%	46.30%	101.68%	41.98%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiic_cashflow::operating_3	27.46%	42.53%	43.24%	185.27%	81.37%	67.33%	20.93%	47.72%	31.72%	142.41%	26.76%	0.0	0.0	0.0
MA	roiic_cashflow::operating_5	48.68%	52.48%	50.70%	127.53%	52.53%	54.67%	47.52%	78.08%	27.11%	0.0	0.0	0.0	0.0	0.0
MA	roiic_cashflow::operating_9	46.20%	51.53%	49.14%	107.67%	44.48%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiic_cashflow::realfcf_3	26.87%	40.50%	39.99%	169.17%	72.66%	58.35%	12.22%	39.32%	27.42%	136.92%	26.09%	0.0	0.0	0.0
MA	roiic_cashflow::realfcf_5	46.39%	49.04%	45.93%	114.26%	43.19%	47.02%	40.54%	70.35%	25.53%	0.0	0.0	0.0	0.0	0.0
MA	roiic_cashflow::realfcf_9	42.40%	46.91%	43.55%	97.53%	40.18%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiic_income::net_3	16.52%	37.12%	69.18%	212.07%	78.64%	8.89%	39.32%	43.42%	75.08%	74.12%	22.09%	0.0	0.0	0.0
MA	roiic_income::net_5	52.94%	50.33%	42.26%	120.19%	69.01%	23.27%	52.38%	63.69%	28.78%	0.0	0.0	0.0	0.0	0.0
MA	roiic_income::net_9	44.59%	46.89%	48.76%	104.10%	40.36%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiic_income::operating_3	23.71%	36.75%	40.44%	203.92%	84.51%	45.23%	52.46%	47.23%	105.00%	102.28%	28.58%	0.0	0.0	0.0
MA	roiic_income::operating_5	49.66%	46.99%	48.75%	121.71%	69.91%	54.05%	74.16%	75.54%	38.03%	0.0	0.0	0.0	0.0	0.0
MA	roiic_income::operating_9	50.79%	48.60%	58.10%	114.74%	46.11%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::fcf_3	303.45%	294.78%	138.90%	1357.32%	920.09%	1029.95%	217.73%	645.78%	718.39%	7103.03%	340.98%	0.0	0.0	0.0
MA	roiif_cashflow::fcf_5	459.03%	377.67%	244.11%	1146.58%	535.85%	884.51%	769.07%	1300.00%	363.31%	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::fcf_9	471.99%	426.98%	307.99%	1270.75%	551.51%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::operating_3	305.48%	301.96%	142.47%	1441.46%	991.59%	1090.34%	247.29%	694.58%	831.03%	7387.88%	349.67%	0.0	0.0	0.0
MA	roiif_cashflow::operating_5	471.12%	393.32%	257.46%	1209.11%	584.87%	956.34%	827.54%	1365.91%	385.74%	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::operating_9	491.99%	448.38%	326.85%	1345.64%	584.44%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::realfcf_3	298.88%	287.60%	131.78%	1316.26%	885.51%	944.93%	144.33%	572.29%	718.39%	7103.03%	340.98%	0.0	0.0	0.0
MA	roiif_cashflow::realfcf_5	448.89%	367.56%	233.22%	1083.29%	480.95%	822.54%	705.93%	1230.68%	363.31%	0.0	0.0	0.0	0.0	0.0
MA	roiif_cashflow::realfcf_9	451.43%	408.19%	289.70%	1218.88%	527.86%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiif_income::net_3	183.77%	263.56%	227.95%	1650.00%	958.41%	143.96%	464.53%	631.93%	1966.67%	3845.45%	288.64%	0.0	0.0	0.0
MA	roiif_income::net_5	512.35%	377.18%	214.59%	1139.49%	768.35%	407.04%	912.29%	1114.20%	409.51%	0.0	0.0	0.0	0.0	0.0
MA	roiif_income::net_9	474.84%	407.98%	324.33%	1301.04%	530.28%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0
MA	roiif_income::operating_3	263.69%	260.95%	133.24%	1586.59%	1029.91%	732.37%	619.70%	687.35%	2750.57%	5306.06%	373.50%	0.0	0.0	0.0
MA	roiif_income::operating_5	480.58%	352.16%	247.57%	1153.92%	778.43%	945.42%	1291.53%	1321.59%	541.06%	0.0	0.0	0.0	0.0	0.0
MA	roiif_income::operating_9	540.84%	422.92%	386.47%	1434.02%	605.79%	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0	0.0

Notes on the above Report:
StockMarketPrice: is the price of the Stock in December first trading day(approx) of the associated year
eps: If a Stock has multiple eps values, we use value from class a eps, if not continued operations attributable eps and so on [diluted is preferred over basic]
Caution:: 0 value most likely means we had a data issue and could not find the field value in the particular year

StockMarketPrice revenue operating_expense assets cash ppnenet workingCapital workingCapitalWithCash owner_earnings cashflow::netincome cashflow::operating cashflow::fcf cashflow::realfcf income::net income::operating income::gross marketcap enterprise_value ebitda equity debt debtToEquity interest_expense interestRateCurrent owner_earningsToInterest cashflow::operatingToInterest eps dps_share dividendPayoutToCashflow::operating dividendPayoutToOwner_earnings shares sbc capex maintainence_capex depreciation capexToRevenue depreciationToRevenue sbcToRevenue sbcToOperatingCashflow payables receivables inventoryTurnover payablesToRevenue receivablesToRevenue operating_leverage operating_leverage_status evToEbitda evToOperatingIncome evToRevenue peg pe pfcf pocf ps roa roe roce roa_cashflow::operating roe_cashflow::operating roce_cashflow::operating roic_cashflow::operating roic_cashflow::operating_cash roic_income::operating roic_income::operating_cash roic_cashflow::fcf roic_cashflow::fcf_cash roic_cashflow::realfcf roic_cashflow::realfcf_cash roic_income::net roic_income::net_cash roic_owner_earnings roic_owner_earnings_cash margin_owner_earnings margin_cashflow::operating margin_income::operating margin_cashflow::fcf margin_cashflow::realfcf margin_income::net yield_owner_earnings yield_owner_earnings_enterprise yield_cashflow::operating yield_cashflow::operating_enterprise yield_income::operating yield_income::operating_enterprise yield_cashflow::fcf yield_cashflow::fcf_enterprise yield_cashflow::realfcf yield_cashflow::realfcf_enterprise yield_income::net yield_income::net_enterprise dividends investedCapital investedCapitalWith2PercentCash priceToRealfcf revenue_01_YoY revenue_03_YoY revenue_05_YoY share_multiplier shares_buyback cashflow::fcf_01_YoY cashflow::fcf_03_YoY cashflow::fcf_05_YoY cashflow::realfcf_01_YoY cashflow::realfcf_03_YoY cashflow::realfcf_05_YoY income::net_01_YoY income::net_03_YoY income::net_05_YoY income::operating_01_YoY income::operating_03_YoY income::operating_05_YoY margin_income::gross roiic_cashflow::fcf_3 roiic_cashflow::fcf_5 roiic_cashflow::fcf_9 roiic_cashflow::operating_3 roiic_cashflow::operating_5 roiic_cashflow::operating_9 roiic_cashflow::realfcf_3 roiic_cashflow::realfcf_5 roiic_cashflow::realfcf_9 roiic_income::net_3 roiic_income::net_5 roiic_income::net_9 roiic_income::operating_3 roiic_income::operating_5 roiic_income::operating_9 roiif_cashflow::fcf_3 roiif_cashflow::fcf_5 roiif_cashflow::fcf_9 roiif_cashflow::operating_3 roiif_cashflow::operating_5 roiif_cashflow::operating_9 roiif_cashflow::realfcf_3 roiif_cashflow::realfcf_5 roiif_cashflow::realfcf_9 roiif_income::net_3 roiif_income::net_5 roiif_income::net_9 roiif_income::operating_3 roiif_income::operating_5 roiif_income::operating_9

Chart Type:

2. CAGR report Showing SUMMARY 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	CAGR_9Y_ENDING_2022	CAGR_5Y_ENDING_2022	CAGR_3Y_ENDING_2022
MA	StockMarketPrice	17.89%	18.74%	5.78%
MA	revenue	11.50%	12.22%	9.62%
MA	operating_expense	11.18%	11.16%	11.37%
MA	assets	11.76%	12.67%	9.82%
MA	cash	7.69%	3.39%	0.10%
MA	ppnenet	16.04%	19.33%	3.15%
MA	workingCapital	16.63%	22.96%	9.26%
MA	workingCapitalWithCash	16.55%	20.75%	8.87%
MA	owner_earnings	11.33%	15.05%	11.66%
MA	cashflow::netincome	13.74%	20.46%	6.95%
MA	cashflow::operating	11.70%	14.60%	11.01%
MA	cashflow::fcf	11.68%	14.92%	11.48%
MA	cashflow::realfcf	11.33%	15.05%	11.66%
MA	netincome	13.74%	20.46%	6.95%
MA	operatingincome	11.78%	13.12%	8.27%
MA	income::gross	11.50%	12.22%	9.62%
MA	marketcap	15.00%	16.45%	4.05%
MA	enterprise_value	15.80%	17.09%	4.70%
MA	ebitda	11.82%	13.01%	8.51%
MA	equity	-1.80%	3.06%	2.41%
MA	debt	inf	22.78%	21.07%
MA	debtToEquity	inf	19.18%	18.23%
MA	interest_expense	47.79%	25.05%	28.11%
MA	interestRateCurrent	-91.25%	0.0	0.0
MA	owner_earningsToInterest	-24.67%	-8.00%	-12.84%
MA	cashflow::operatingToInterest	-24.42%	-8.36%	-13.35%
MA	eps	16.63%	22.83%	8.74%
MA	dps_share	28.24%	17.49%	14.28%
MA	dividendPayoutToCashflow::operating	12.27%	0.0	2.04%
MA	dividendPayoutToOwner_earnings	12.98%	0.0	0.0
MA	shares	-2.46%	-1.93%	-1.63%
MA	sbc	inf	10.88%	5.67%
MA	capex	12.35%	8.06%	1.56%
MA	maintainence_capex	12.35%	8.06%	1.56%
MA	depreciation	12.59%	11.41%	12.84%
MA	capexToRevenue	0.75%	-3.68%	-7.32%
MA	depreciationToRevenue	0.97%	-0.75%	2.93%
MA	sbcToRevenue	inf	-1.16%	-3.50%
MA	sbcToOperatingCashflow	inf	-3.22%	-4.80%
MA	payables	11.85%	-0.15%	23.72%
MA	receivables	15.10%	11.71%	10.86%
MA	inventoryTurnover	0.0	0.0	0.0
MA	payablesToRevenue	-3.15%	-9.71%	0.0
MA	receivablesToRevenue	2.72%	4.94%	2.50%
MA	operating_leverage	11.47%	nan%	-41.90%
MA	operating_leverage_status	0.0	inf	0.0
MA	evToEbitda	3.56%	3.61%	-3.51%
MA	evToOperatingIncome	3.60%	3.51%	-3.30%
MA	evToRevenue	3.85%	4.34%	-4.49%
MA	peg	1.17%	inf	31.91%
MA	pe	1.10%	-3.33%	-2.71%
MA	pfcf	2.97%	1.33%	-6.66%
MA	pocf	2.95%	1.62%	-6.27%
MA	ps	3.14%	3.78%	-5.08%
MA	roa	-1.15%	-1.69%	-5.73%
MA	roe	10.97%	7.25%	-2.48%
MA	roce	-1.81%	-2.00%	-13.73%
MA	roa_cashflow::operating	-1.22%	-0.41%	-3.35%
MA	roe_cashflow::operating	10.90%	8.65%	-0.01%
MA	roce_cashflow::operating	-1.87%	-0.71%	-11.55%
MA	roic_cashflow::operating	-4.28%	-6.12%	-4.48%
MA	roic_cashflow::operating_cash	-4.24%	-5.20%	-4.03%
MA	roic_income::operating	-4.22%	-7.34%	-6.84%
MA	roic_income::operating_cash	-4.18%	-6.43%	-6.40%
MA	roic_cashflow::fcf	-4.30%	-5.86%	-4.07%
MA	roic_cashflow::fcf_cash	-4.26%	-4.94%	-3.62%
MA	roic_cashflow::realfcf	-4.60%	-5.75%	-3.91%
MA	roic_cashflow::realfcf_cash	-4.56%	-4.83%	-3.46%
MA	roic_income::net	-2.53%	-1.32%	-7.98%
MA	roic_income::net_cash	-2.49%	-0.36%	-7.54%
MA	roic_owner_earnings	-4.60%	-5.75%	-3.91%
MA	roic_owner_earnings_cash	-4.56%	-4.83%	-3.46%
MA	margin_owner_earnings	-0.15%	2.53%	1.87%
MA	margin_cashflow::operating	0.18%	2.12%	1.27%
MA	margin_income::operating	0.24%	0.80%	-1.23%
MA	margin_cashflow::fcf	0.16%	2.42%	1.70%
MA	margin_cashflow::realfcf	-0.15%	2.53%	1.87%
MA	margin_income::net	2.01%	7.35%	-2.43%
MA	yield_owner_earnings	-3.20%	-1.23%	7.24%
MA	yield_owner_earnings_enterprise	0.0	0.0	0.0
MA	yield_cashflow::operating	-2.87%	-1.60%	6.69%
MA	yield_cashflow::operating_enterprise	-3.54%	-2.13%	5.96%
MA	yield_income::operating	-2.81%	-2.85%	4.04%
MA	yield_income::operating_enterprise	-3.48%	-3.43%	3.39%