Mastercard Inc (MA)
Services-Business Services, NEC · Technology · $299.3B
Intrinsic Value (Consensus)
$400.76
Current Price
$330.40
Margin of Safety
+21.3%
21.3% Below Intrinsic Value
Value: $401
Price: $330
Valuation Model Estimates
Current Price: $330.40
DCF (Discounted Cash Flow)
$822.27
Graham Number
$56.34
Earnings Power Value
$160.39
Relative Value (P/E)
$330.40
Dividend Discount Model
$290.00
Consensus Value
$400.76
Model Assumptions
Discount Rate
10.3%
Growth Rate
18.9%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $16.52
- EPS (Forward)
- $19.65
- Book Value
- $8.54
- P/E Ratio
- 20.0
- Forward P/E
- 16.8
- PEG Ratio
- —
- ROE
- 40.3%
- Debt/Equity
- 0%
- Revenue Growth
- 26.4%
- Earnings Growth
- 18.9%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance