Mastercard Incorporated (MA) trades at $660.73 on $575.61B of equity value, with a trailing P/E of 33.85. Fair value on Stocklytics blends discounted cash flow and an earnings-based cross-check when the saved model is on file. The price and ratio here are from the live quote.
MA price $660.73 +1.89 +0.29%
Stocklytics score rationale: value 17, quality 75, growth 54.
AI Score 62 — Hold (confidence med). Exceptional payment-network compounder with durable growth and cash generation, but near-historical valuation and limited consensus upside make MA a Hold rather than a fresh 12-month purchase.
Mastercard operates a scaled global payment network across authorization, clearing and settlement, supplemented by cyber, intelligence and data-driven services. The model’s durability is reflected in ROIC of 48.4%, net margin of 46.7%, and 2025 ROIC of 47.4%. Value-Added Services And Solutions contributed $13.3B versus $19.5B from Payment Network, supporting a broader revenue base, though the premium valuation already recognizes substantial moat quality.
Growth remains high quality: TTM revenue is $36.3B, up +15.3%, while TTM EPS of $19.12 is up +22.3%. Revenue CAGR was 13.8% over 3 years and 16.5% over 5 years; EPS CAGR was 17.3% over 3 years and 21.0% over 5 years. FY2026 estimates call for revenue of $37.4B and EPS of $20.03, rising to $42.0B and $23.16 in FY2027. Services momentum and cross-border, AI payments, cybersecurity and digital-assets initiatives are constructive, but estimates leave less room for execution disappointment after the recent rally.
Q3 2026 revenue was $9.8B and EPS was $5.28. Reported revenue exceeded the $9.7B estimate by +1.5%, while adjusted EPS of $5.31 exceeded the $5.17 estimate. This extended an eight-quarter pattern of revenue and adjusted-EPS beats. Quarterly operating margin was 59.8% and net margin was 47.2%, near the recent 60% operating-margin range. The earnings record is strong, but the stock is only +2.7% since 2026-10-29, suggesting much of the result was anticipated.
TTM free cash flow is $15.4B with 91.0% FCF conversion. Capital returns are substantial: dividends were $3.0B and buybacks were $15.5B over TTM, reducing share count by -3.2% in one year. Net debt is $13.8B and the current ratio is 1.0x. The balance sheet is serviceable relative to recurring cash generation, but buybacks slightly exceeded TTM free cash flow and net debt increased from $8.4B in 2025, limiting balance-sheet flexibility versus prior years.
At $652.70, MA trades at 35.1x P/E, 38.2x P/FCF and 26.2x EV/EBITDA; forward P/E is 29.7x and FCF yield is 2.6%. P/E is modestly below its 10-year median of 36.7x and EV/EBITDA is near its 10-year median of 26.9x, but P/FCF is above its 10-year median of 34.2x. The shares also trade well above sector medians of 11.3x P/E and 8.9x forward P/E, and above Visa at 31.1x P/E and 28.2x forward P/E. The valuation is defensible for the franchise but offers limited margin of safety.
Recent news flow is constructive, centered on Q3 services growth of 19%, AI payments, cybersecurity, digital assets, agentic-commerce partnerships, mobile-payment expansion in Morocco, and stablecoins. Coverage also flags rising incentives and premium valuation. Overall sentiment is positive, but increasingly focused on whether operational strength is already reflected in the share price.
Institutional sponsorship is broad and modestly improving: 3741 institutions, holder count change +12 QoQ, ownership 87.4%, ownership change +1.7% QoQ, new positions 216, closed positions 211, increased 1599, decreased 1574, put/call ratio 0.83. Insider flow is less favorable: Last 6 months open-market: buys $0.00 (0 buyers), sells $70.8M (8 sellers), net -$70.8M. Institutional demand supports liquidity and quality perception, while the absence of open-market insider buying reduces a near-term valuation signal.
The sector backdrop is mixed. Resilient consumer spending, cross-border transactions and strategic acquisitions are cited as supports, while cost and inflation pressures remain relevant. Rates are elevated, with the 2-year Treasury yield at 4.51%, 10-year Treasury yield at 4.86%, and Fed funds at 3.88%; unemployment is 4.10%. Higher discount rates constrain the multiple investors may pay for a long-duration compounder, even as Mastercard has outperformed the S&P 500: +15.9% over three months versus -4.9%.
The bull case is sustained mid-teens revenue expansion, continued EPS outgrowth, and no meaningful margin erosion. Revenue grew +15.3% TTM and EPS +22.3% TTM, while Q3 2026 operating margin was 59.8% and net margin 47.2%. Value-Added Services And Solutions at $13.3B, Q3 services growth of 19%, and initiatives in AI payments, cybersecurity, digital assets and agentic commerce could reinforce growth beyond Payment Network revenue of $19.5B. Continued buybacks, with share count down -3.2% over one year, would further support per-share compounding.
The bear case is multiple compression despite continued growth. At 35.1x P/E and 38.2x P/FCF, the shares provide only a 2.6% FCF yield and trade above sector medians of 11.3x P/E and 8.9x forward P/E. Rising incentives, weaker consumer spending or cross-border activity, and elevated yields of 4.51% on the 2-year Treasury and 4.86% on the 10-year Treasury could challenge revenue growth and valuation. Net debt of $13.8B, compared with $8.4B in 2025, is an additional consideration when TTM buybacks of $15.5B exceed TTM FCF of $15.4B.
Key risks are valuation de-rating; slower payment volumes from weaker consumer spending; pressure on cross-border activity; higher incentives; competition from Visa, alternative payment platforms and new commerce methods; execution risk in AI payments, digital assets and cybersecurity; regulatory and network-rule risk; and capital-return risk if debt rises while repurchases remain above free cash flow.
Potential catalysts include delivery against FY2027 revenue of $42.0B and EPS of $23.16; another earnings beat versus Q4 2026 estimates of $9.9B revenue and $5.13 EPS; sustained services growth following the reported Q3 19% increase; further monetization of AI payments, cybersecurity and digital-assets initiatives; and ongoing share reduction after the -3.2% one-year decline.
An upgrade would require evidence that FY2027 revenue of $42.0B and EPS of $23.16 can be exceeded while operating margins remain near Q2 2026’s 60.2% and Q3 2026’s 59.8%, alongside a more favorable entry valuation. A downgrade would follow slowing revenue growth versus +15.3% TTM, material margin pressure from the current 46.7% net margin, loss of the recurring earnings-beat pattern, or further debt-funded repurchases with net debt above $13.8B.
$597.00: Growth remains positive but valuation moves toward the lower end of the published analyst target range of $597.00 as elevated rates, rising incentives and a 35.1x P/E constrain the premium multiple.
$680.00: TTM revenue growth of +15.3% and EPS growth of +22.3% remain broadly intact, FY2027 revenue reaches $42.0B and EPS reaches $23.16, margins remain near recent levels, and valuation remains near the 10-year P/E median of 36.7x.
$740.00: Services momentum persists after reported Q3 growth of 19%, AI payments, cybersecurity and digital-assets initiatives add to growth, earnings continue to exceed estimates, and investors sustain a premium valuation; $740.00 is the published high target in the pack.
Insights · Dividends · Forecast · Financials · Learn