Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
MA Logo

Mastercard Inc

MA

Services-Business Services, NEC

Mkt Cap

$439.3B

PE

39.24

Debt

$17.21B

Cash

$10.47B

EV

$446B

FCF

$11.61B

Market Cap

$439.3B

P/E Ratio

39.24

Debt

$17.21B

Cash

$10.47B

EV

$446B

FCF

$11.61B
Charts data: {"Earnings":[{"time":"2014-12-30","value":3617000000},{"time":"2015-12-30","value":3808000000},{"time":"2016-12-30","value":4059000000},{"time":"2017-12-30","value":3915000000},{"time":"2018-12-30","value":5859000000},{"time":"2019-12-30","value":8118000000},{"time":"2020-12-30","value":6411000000},{"time":"2021-12-30","value":8687000000},{"time":"2022-12-30","value":9930000000},{"time":"2023-12-30","value":11195000000}],"Sales":[{"time":"2014-12-30","value":9473000000},{"time":"2015-12-30","value":9667000000},{"time":"2016-12-30","value":10776000000},{"time":"2017-12-30","value":12497000000},{"time":"2018-12-30","value":14950000000},{"time":"2019-12-30","value":16883000000},{"time":"2020-12-30","value":15301000000},{"time":"2021-12-30","value":18884000000},{"time":"2022-12-30","value":22237000000},{"time":"2023-12-30","value":25098000000}],"Net Margins":[{"time":"2014-12-30","value":0.38182202047925684},{"time":"2015-12-30","value":0.3939174511223751},{"time":"2016-12-30","value":0.3766703786191537},{"time":"2017-12-30","value":0.3132751860446507},{"time":"2018-12-30","value":0.3919063545150502},{"time":"2019-12-30","value":0.48083871349878576},{"time":"2020-12-30","value":0.4189922227305405},{"time":"2021-12-30","value":0.4600190637576785},{"time":"2022-12-30","value":0.4465530422269191},{"time":"2023-12-30","value":0.44605147820543467}],"Assets":[{"time":"2014-12-30","value":15329000000},{"time":"2015-12-30","value":16269000000},{"time":"2016-12-30","value":18675000000},{"time":"2017-12-30","value":21329000000},{"time":"2018-12-30","value":24860000000},{"time":"2019-12-30","value":29236000000},{"time":"2020-12-30","value":33584000000},{"time":"2021-12-30","value":37669000000},{"time":"2022-12-30","value":38724000000},{"time":"2023-12-30","value":42448000000}],"Stockholders Equity":[{"time":"2014-12-30","value":6824000000},{"time":"2015-12-30","value":6062000000},{"time":"2016-12-30","value":5684000000},{"time":"2017-12-30","value":5497000000},{"time":"2018-12-30","value":5418000000},{"time":"2019-12-30","value":5917000000},{"time":"2020-12-30","value":6488000000},{"time":"2021-12-30","value":7383000000},{"time":"2022-12-30","value":6356000000},{"time":"2023-12-30","value":6975000000}],"ROE":[{"time":"2014-12-30","value":0.5300410316529894},{"time":"2015-12-30","value":0.628175519630485},{"time":"2016-12-30","value":0.7141097818437719},{"time":"2017-12-30","value":0.7122066581771875},{"time":"2018-12-30","value":1.0813953488372092},{"time":"2019-12-30","value":1.3719790434341728},{"time":"2020-12-30","value":0.9881319358816276},{"time":"2021-12-30","value":1.176621969389137},{"time":"2022-12-30","value":1.5623033354310887},{"time":"2023-12-30","value":1.6050179211469533}],"ROA":[{"time":"2014-12-30","value":0.3344640876769522},{"time":"2015-12-30","value":0.3121273587805028},{"time":"2016-12-30","value":0.3084872824631861},{"time":"2017-12-30","value":0.3130010783440386},{"time":"2018-12-30","value":0.29726468222043445},{"time":"2019-12-30","value":0.3405048570255849},{"time":"2020-12-30","value":0.24237732253454025},{"time":"2021-12-30","value":0.28506198731052057},{"time":"2022-12-30","value":0.31670281995661603},{"time":"2023-12-30","value":0.3348567659253675}]}

Mastercard Incorporated, a technology company, provides transaction processing and other payment-related products and services in the United States and internationally. It facilitates the processing of payment transactions, including authorization, clearing, and settlement, as well as delivers other payment-related products and services. The company offers integrated products and value-added services for account holders, merchants, financial institutions, businesses, governments, and other organizations, such as programs that enable issuers to provide consumers with credits to defer payments; payment products and solutions that allow its customers to access funds in deposit and other accounts; prepaid programs services; and commercial credit, debit, and prepaid payment products and solutions. It also provides value-added products and services comprising cyber and intelligence solutions for parties to transact, as well as proprietary insights, drawing on principled use of consumer, and merchant data services. In addition, the company offers analytics, test and learn, consulting, managed services, loyalty, processing, and payment gateway solutions for e-commerce merchants. Further, it provides open banking and digital identity platforms services. The company offers payment solutions and services under the MasterCard, Maestro, and Cirrus. Mastercard Incorporated was founded in 1966 and is headquartered in Purchase, New York.

Sector

  • ACCD Logo

    ACCD

  • ACN Logo

    ACN

  • ACVA Logo

    ACVA

  • ADV Logo

    ADV

  • AKAM Logo

    AKAM

  • ALIT Logo

    ALIT

  • BFH Logo

    BFH

  • BR Logo

    BR

  • CASS Logo

    CASS

  • CBZ Logo

    CBZ

  • CNDT Logo

    CNDT

  • CNXC Logo

    CNXC

  • CSGP Logo

    CSGP

  • DASH Logo

    DASH

  • EBAY Logo

    EBAY

  • EEX Logo

    EEX

  • ENV Logo

    ENV

  • ETSY Logo

    ETSY

  • EXLS Logo

    EXLS

  • FA Logo

    FA

  • FI Logo

    FI

  • FICO Logo

    FICO

  • FIS Logo

    FIS

  • FLT Logo

    FLT

  • FLYW Logo

    FLYW

  • GETY Logo

    GETY

  • GPN Logo

    GPN

  • HQY Logo

    HQY

  • HRT Logo

    HRT

  • IIIV Logo

    IIIV

  • IMXI Logo

    IMXI

  • LQDT Logo

    LQDT

  • LYFT Logo

    LYFT

  • MAX Logo

    MAX

  • MELI Logo

    MELI

  • MMS Logo

    MMS

  • MPLN Logo

    MPLN

  • MSCI Logo

    MSCI

  • OLO Logo

    OLO

  • PAY Logo

    PAY

  • PAYO Logo

    PAYO

  • PHR Logo

    PHR

  • PYPL Logo

    PYPL

  • QNST Logo

    QNST

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$11.61B$13.38B$15.26B$17.24B$19.27B$21.33B$23.36B$25.33B$27.17B$28.84B$30.28B$302.8B
DCF$11.63B$11.54B$11.33B$11.02B$10.6B$10.1B$9.521B$8.882B$8.197B$7.484B$74.84B
Value$175.1B

In the chart Earnings are multiplied by this value.

Earnings Growth 15%
Earnings Stability 94%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Net Margin39%38%31%39%48%42%46%45%45%45%
ROA31%31%31%30%34%24%29%32%33%33%
ROE63%71%71%110%140%99%120%160%160%160%

What is the average Net Margin?

The average Net Margin over the past 5 years is +44.07%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +0.6%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +30.28%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +0.45%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is +129.76%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +9.65%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Debt FCF0.851.231.041.171.111.951.641.351.481.48
Debt Equity0.540.921.001.271.452.072.012.282.472.47
MIN
Graham Stability--100%100%100%100%100%100%100%100%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 1.48.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is 0.06.

What is the Graham’s Stability?

Graham’s Stability measure stands at 1.00.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12-201612-201812-202012-2022Trend
Revenue13%11%18%13%0.8%
Net Income16%14%20%13%1%
Stockholders Equity3%5.2%2.4%9.7%1.8%
FCF15%15%19%8%-0.47%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +10.92%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +0.8%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +13.83%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is +1.01%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +5.18%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is +1.76%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +14.52%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -0.47%.