investorscraft@gmail.com

Intrinsic ValueMastercard Incorporated (0R2Z.L)

Previous Close£541.44
Intrinsic Value
Upside potential
Previous Close
£541.44

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Mastercard Incorporated operates as a global technology leader in the payments industry, facilitating secure and efficient transaction processing across credit, debit, and prepaid solutions. The company serves a diverse clientele, including financial institutions, merchants, and governments, through its core offerings in authorization, clearing, and settlement services. Its revenue model is anchored in transaction fees, value-added services, and data-driven solutions, leveraging its extensive network and proprietary platforms like Mastercard, Maestro, and Cirrus. Mastercard maintains a dominant position in the highly competitive financial services sector, differentiated by its advanced cyber and intelligence solutions, open banking capabilities, and digital identity services. The company’s strategic focus on innovation and partnerships strengthens its market leadership, particularly in digital payments and e-commerce. With a global footprint and strong brand equity, Mastercard is well-positioned to capitalize on the secular shift toward cashless transactions and embedded finance.

Revenue Profitability And Efficiency

Mastercard reported FY revenue of $28.17 billion, reflecting robust transaction volume growth and pricing power. Net income stood at $12.87 billion, with diluted EPS of $13.89, underscoring high profitability. Operating cash flow of $14.78 billion highlights efficient working capital management, while capital expenditures of $474 million indicate disciplined reinvestment in technology and infrastructure.

Earnings Power And Capital Efficiency

The company demonstrates strong earnings power, driven by high-margin payment processing and value-added services. Its capital efficiency is evident in a scalable business model, with low incremental costs for transaction volume growth. Mastercard’s ability to monetize data and analytics further enhances returns on invested capital.

Balance Sheet And Financial Health

Mastercard maintains a solid balance sheet, with $8.44 billion in cash and equivalents against $18.23 billion in total debt. The company’s strong cash generation supports its leverage profile, while its investment-grade credit rating ensures access to capital markets at favorable terms.

Growth Trends And Dividend Policy

Mastercard has consistently delivered revenue and earnings growth, supported by global payment digitization and cross-border transaction recovery. The company’s dividend policy is sustainable, with a $2.84 annual dividend per share, complemented by share repurchases, reflecting a balanced capital return strategy.

Valuation And Market Expectations

With a market capitalization of $493.28 billion and a beta of 1.06, Mastercard trades at a premium valuation, reflecting its growth prospects and defensive qualities. Investors anticipate sustained mid-teens earnings growth, driven by market share gains and margin expansion.

Strategic Advantages And Outlook

Mastercard’s competitive moat lies in its network effects, brand strength, and innovation pipeline. The company is well-positioned to benefit from long-term trends in digital payments, though regulatory scrutiny and macroeconomic volatility remain key risks. Its focus on cybersecurity and open banking should sustain its leadership in the evolving financial ecosystem.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount