|
MasterCard Incorporated (MA) Valeure DCF |
Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
Pré-Construits Pour Une Utilisation Rapide Et Efficace
Compatible MAC/PC, entièrement débloqué
Aucune Expertise N'Est Requise; Facile À Suivre
Mastercard Incorporated (MA) Bundle
Découvrez le véritable potentiel de MasterCard Incorporated (MA) avec notre calculatrice avancée DCF! Ajustez les hypothèses cruciales, explorez divers scénarios et examinez les effets des changements sur l'évaluation de MasterCard Incorporated (MA) - le tout dans un modèle Excel pratique.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 15,301.0 | 18,884.0 | 22,237.0 | 25,098.0 | 28,167.0 | 32,833.3 | 38,272.7 | 44,613.2 | 52,004.1 | 60,619.4 |
| Revenue Growth, % | 0 | 23.42 | 17.76 | 12.87 | 12.23 | 16.57 | 16.57 | 16.57 | 16.57 | 16.57 |
| EBITDA | 8,720.0 | 11,464.0 | 12,953.0 | 15,013.0 | 16,797.0 | 19,397.8 | 22,611.4 | 26,357.3 | 30,723.8 | 35,813.7 |
| EBITDA, % | 56.99 | 60.71 | 58.25 | 59.82 | 59.63 | 59.08 | 59.08 | 59.08 | 59.08 | 59.08 |
| Depreciation | 580.0 | 726.0 | 750.0 | 799.0 | 897.0 | 1,141.0 | 1,330.1 | 1,550.4 | 1,807.2 | 2,106.6 |
| Depreciation, % | 3.79 | 3.84 | 3.37 | 3.18 | 3.18 | 3.48 | 3.48 | 3.48 | 3.48 | 3.48 |
| EBIT | 8,140.0 | 10,738.0 | 12,203.0 | 14,214.0 | 15,900.0 | 18,256.8 | 21,281.3 | 24,806.9 | 28,916.6 | 33,707.1 |
| EBIT, % | 53.2 | 56.86 | 54.88 | 56.63 | 56.45 | 55.6 | 55.6 | 55.6 | 55.6 | 55.6 |
| Total Cash | 10,596.0 | 7,894.0 | 7,408.0 | 9,180.0 | 8,772.0 | 13,927.0 | 16,234.2 | 18,923.7 | 22,058.7 | 25,713.1 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 2,646.0 | 3,006.0 | 3,425.0 | 4,060.0 | 3,773.0 | 5,134.2 | 5,984.7 | 6,976.2 | 8,131.9 | 9,479.1 |
| Account Receivables, % | 17.29 | 15.92 | 15.4 | 16.18 | 13.4 | 15.64 | 15.64 | 15.64 | 15.64 | 15.64 |
| Inventories | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Inventories, % | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accounts Payable | 527.0 | 738.0 | 926.0 | 834.0 | 929.0 | 1,191.0 | 1,388.4 | 1,618.4 | 1,886.5 | 2,199.0 |
| Accounts Payable, % | 3.44 | 3.91 | 4.16 | 3.32 | 3.3 | 3.63 | 3.63 | 3.63 | 3.63 | 3.63 |
| Capital Expenditure | -708.0 | -814.0 | -1,097.0 | -371.0 | -474.0 | -1,118.4 | -1,303.7 | -1,519.7 | -1,771.5 | -2,064.9 |
| Capital Expenditure, % | -4.63 | -4.31 | -4.93 | -1.48 | -1.68 | -3.41 | -3.41 | -3.41 | -3.41 | -3.41 |
| Tax Rate, % | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 | 15.6 |
| EBITAT | 6,724.9 | 9,050.3 | 10,328.7 | 11,667.0 | 13,419.2 | 15,263.3 | 17,791.9 | 20,739.4 | 24,175.3 | 28,180.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 4,477.9 | 8,813.3 | 9,750.7 | 11,368.0 | 14,224.2 | 14,186.8 | 17,165.0 | 20,008.7 | 23,323.4 | 27,187.3 |
| WACC, % | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 | 8.96 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 77,194.5 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 27,731 | |||||||||
| Terminal Value | 398,418 | |||||||||
| Present Terminal Value | 259,416 | |||||||||
| Enterprise Value | 336,611 | |||||||||
| Net Debt | 9,784 | |||||||||
| Equity Value | 326,827 | |||||||||
| Diluted Shares Outstanding, MM | 927 | |||||||||
| Equity Value Per Share | 352.56 |
What You Will Get
- Real MA Financial Data: Pre-filled with Mastercard’s historical and projected data for precise analysis.
- Fully Editable Template: Easily adjust key inputs like revenue growth, WACC, and EBITDA %.
- Automatic Calculations: Watch Mastercard’s intrinsic value update instantly based on your modifications.
- Professional Valuation Tool: Tailored for investors, analysts, and consultants aiming for accurate DCF results.
- User-Friendly Design: Intuitive layout and clear instructions suitable for all experience levels.
Key Features
- Comprehensive DCF Calculator: Features detailed unlevered and levered DCF valuation models tailored for Mastercard Incorporated (MA).
- WACC Calculator: Pre-structured Weighted Average Cost of Capital sheet with adjustable inputs for personalized analysis.
- Customizable Forecast Assumptions: Easily alter growth rates, capital expenditures, and discount rates to fit your projections.
- Integrated Financial Ratios: Evaluate profitability, leverage, and efficiency ratios specifically for Mastercard Incorporated (MA).
- User-Friendly Dashboard and Charts: Visual representations that summarize essential valuation metrics for straightforward analysis.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Mastercard’s pre-filled financial data and forecasts.
- Step 3: Modify critical inputs like revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you tweak assumptions.
- Step 5: Analyze the outputs and use the results for investment decisions.
Why Choose This Calculator for Mastercard Incorporated (MA)?
- Accurate Data: Utilize real Mastercard financials for dependable valuation outcomes.
- Customizable: Modify essential parameters such as growth rates, WACC, and tax rates to suit your forecasts.
- Time-Saving: Pre-configured calculations streamline your process, removing the need to start from scratch.
- Professional-Grade Tool: Tailored for investors, analysts, and consultants in the financial sector.
- User-Friendly: An intuitive design and clear step-by-step guidance make it accessible for all users.
Who Should Use Mastercard Incorporated (MA)?
- Investors: Leverage Mastercard's robust financial performance to make informed investment choices.
- Financial Analysts: Utilize comprehensive data and insights for accurate market analysis.
- Consultants: Tailor Mastercard's financial metrics for impactful client presentations and strategic advice.
- Finance Enthusiasts: Explore Mastercard's innovative payment solutions to enhance your understanding of the fintech landscape.
- Educators and Students: Incorporate real-world case studies of Mastercard into finance and business curricula.
What the Template Contains
- Pre-Filled Data: Includes Mastercard Incorporated’s historical financials and forecasts.
- Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
- Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
- Key Financial Ratios: Analyze Mastercard Incorporated’s profitability, efficiency, and leverage.
- Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
- Clear Dashboard: Charts and tables summarizing key valuation results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.