investorscraft@gmail.com

Intrinsic ValueMastercard Incorporated (M4I.DE)

Previous Close452.10
Intrinsic Value
Upside potential
Previous Close
452.10

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 operates as a global leader in payment technology, facilitating secure and efficient transaction processing across credit, debit, and prepaid solutions. The company serves a broad ecosystem, including financial institutions, merchants, and governments, through its core offerings in authorization, clearing, and settlement services. Its diversified portfolio extends to value-added services such as cybersecurity, data analytics, and open banking platforms, reinforcing its role as an enabler of digital commerce. Mastercard’s market position is strengthened by its strong brand recognition, extensive network reach, and continuous innovation in fintech, positioning it as a key player in the evolving payments landscape. The company competes in a duopoly with Visa, benefiting from high barriers to entry and scalable infrastructure. Its strategic focus on digital transformation, including contactless payments and blockchain-based solutions, ensures relevance in a rapidly digitizing economy. Mastercard’s global footprint and partnerships with financial institutions and tech firms further solidify its dominance in the financial services sector.

Revenue Profitability And Efficiency

Mastercard reported revenue of €28.17 billion for the fiscal year, with net income reaching €12.87 billion, reflecting robust profitability. The company’s operating cash flow stood at €14.78 billion, supported by high-margin transaction processing fees and efficient cost management. Capital expenditures were modest at €474 million, indicating a capital-light model that prioritizes scalability and reinvestment in innovation.

Earnings Power And Capital Efficiency

Diluted EPS of €13.89 underscores Mastercard’s strong earnings power, driven by its asset-light structure and high incremental margins. The company’s capital efficiency is evident in its ability to generate substantial free cash flow, which supports strategic acquisitions, share buybacks, and dividend distributions without compromising financial flexibility.

Balance Sheet And Financial Health

Mastercard maintains a solid balance sheet with €8.44 billion in cash and equivalents, providing liquidity for growth initiatives. Total debt of €18.23 billion is manageable given the company’s consistent cash flow generation and low leverage profile. The strong financial position ensures resilience against economic volatility and supports continued investment in technology and market expansion.

Growth Trends And Dividend Policy

Mastercard has demonstrated consistent growth, benefiting from the global shift toward digital payments and cashless transactions. The company’s dividend policy, with a payout of €2.69 per share, reflects a commitment to returning capital to shareholders while retaining ample funds for reinvestment. Future growth is expected to be driven by emerging markets, e-commerce expansion, and adoption of new payment technologies.

Valuation And Market Expectations

With a market capitalization of €449.05 billion and a beta of 1.06, Mastercard is priced as a high-quality growth stock with moderate sensitivity to market movements. Investors anticipate sustained top-line growth and margin stability, supported by the company’s competitive moat and recurring revenue streams from transaction volumes.

Strategic Advantages And Outlook

Mastercard’s strategic advantages include its global network effect, technological leadership, and strong partnerships. The outlook remains positive, with opportunities in open banking, real-time payments, and cross-border transactions. Regulatory tailwinds and increasing digital adoption position the company for long-term success, though competition and geopolitical risks warrant monitoring.

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