Mastercard Incorporated (MA)

Basic

  • Market Cap

    $386.51B

  • EV

    $394.2B

  • Shares Out

    937.78M

  • Revenue

    $24.37B

  • Employees

    29,900

Margins

  • Gross

    100%

  • EBITDA

    60.66%

  • Operating

    57.47%

  • Pre-Tax

    55.02%

  • Net

    44.85%

  • FCF

    43.2%

Returns (5Yr Avg)

  • ROA

    20.01%

  • ROE

    123.74%

  • ROCE

    53.22%

  • ROIC

    41.78%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $446.8

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $25.65

  • Earnings (Dil)

    $11.47

  • FCF

    $11.05

  • Book Value

    $6.72

Growth (CAGR)

  • Rev 3Yr

    16.04%

  • Rev 5Yr

    11.01%

  • Rev 10Yr

    11.62%

  • Dil EPS 3Yr

    19.84%

  • Dil EPS 5Yr

    18.39%

  • Dil EPS 10Yr

    16.32%

  • Rev Fwd 2Yr

    12.37%

  • EBITDA Fwd 2Yr

    13.72%

  • EPS Fwd 2Yr

    15.63%

  • EPS LT Growth Est

    19.09%

Dividends

  • Yield

    —

  • Payout

    19.82%

  • DPS

    $2.28

  • DPS Growth 3Yr

    12.53%

  • DPS Growth 5Yr

    17.92%

  • DPS Growth 10Yr

    26.93%

  • DPS Growth Fwd 2Yr

    10.78%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Total Revenues

14,950.0

16,883.0

15,301.0

18,884.0

22,237.0

24,367.0

Total Revenues % Chg.

19.6%

12.9%

-9.4%

23.4%

17.8%

12.6%

Gross Profit

14,950.0

16,883.0

15,301.0

18,884.0

22,237.0

24,367.0

Selling General & Admin Expenses, Total

6,073.0

6,694.0

6,559.0

7,890.0

8,863.0

9,586.0

Depreciation & Amortization

459.0

522.0

580.0

726.0

750.0

778.0

Other Operating Expenses, Total

6,532.0

7,216.0

7,139.0

8,616.0

9,613.0

10,364.0

Operating Income

8,418.0

9,667.0

8,162.0

10,268.0

12,624.0

14,003.0

Interest Expense, Total

-186.0

-224.0

-380.0

-431.0

-471.0

-554.0

Interest And Investment Income

122.0

97.0

24.0

11.0

61.0

218.0

Net Interest Expenses

-64.0

-127.0

-356.0

-420.0

-410.0

-336.0

Other Non Operating Income (Expenses)

-22.0

24.0

-3.0

-10.0

19.0

26.0

EBT, Excl. Unusual Items

8,332.0

9,564.0

7,803.0

9,838.0

12,233.0

13,693.0

Restructuring Charges

—

—

—

—

—

—

Gain (Loss) On Sale Of Investments

—

167.0

30.0

645.0

-145.0

-107.0

Legal Settlements

-1,128.0

—

-73.0

-94.0

-356.0

-246.0

Other Unusual Items

—

—

—

-82.0

—

67.0

EBT, Incl. Unusual Items

7,204.0

9,731.0

7,760.0

10,307.0

11,732.0

13,407.0

Income Tax Expense

1,345.0

1,613.0

1,349.0

1,620.0

1,802.0

2,478.0

Earnings From Continuing Operations

5,859.0

8,118.0

6,411.0

8,687.0

9,930.0

10,929.0

Net Income

5,859.0

8,118.0

6,411.0

8,687.0

9,930.0

10,929.0

Net Income to Common Incl Extra Items

5,859.0

8,118.0

6,411.0

8,687.0

9,930.0

10,929.0

Net Income to Common Excl. Extra Items

5,859.0

8,118.0

6,411.0

8,687.0

9,930.0

10,929.0

Total Shares Outstanding

1,030.4

1,007.0

995.0

979.9

956.0

939.0

Weighted Avg. Shares Outstanding

1,041.0

1,017.0

1,002.0

988.0

968.0

950.0

Weighted Avg. Shares Outstanding Dil

1,047.0

1,022.0

1,006.0

992.0

971.0

952.3

EPS

5.6

8.0

6.4

8.8

10.3

11.5

EPS Diluted

5.6

7.9

6.4

8.8

10.2

11.5

EBITDA

8,877.0

10,189.0

8,742.0

10,994.0

13,374.0

14,781.0