Mastercard Inc (NYSE: MA)

Sector: Financial Services Industry: Credit Services CIK: 0001141391
Market Cap 642.42 Bn
P/B 91.54
P/E 214.79
P/S 82.20
ROIC (Qtr) 58.68
Div Yield % 0.20
Rev 1y % (Qtr) 17.59
Total Debt (Qtr) 19.00 Bn
Debt/Equity (Qtr) 2.46
Add ratio to table...

About

Mastercard Inc., commonly known as Mastercard, is a technology company that operates in the global payments industry. By enabling electronic payments, the company connects consumers, financial institutions, merchants, governments, digital partners, businesses, and other organizations worldwide, making payment transactions safe, simple, smart, and accessible. As a leading player in the global payments industry, Mastercard operates a multi-rail payments network that provides choice and flexibility for consumers, merchants, and its customers. The...

Read more

Investment thesis

Bull case

  • Strong operating cash flow of 17.65B provides robust 0.93x coverage of total debt 19B, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 13.25B provide 17.69x coverage of short-term debt 749M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of 17.65B provides exceptional 24.44x coverage of interest expenses 722M, showing strong debt service capability.
  • Operating cash flow of 17.65B provides strong 29.56x coverage of stock compensation 597M, indicating sustainable incentive practices.
  • Robust free cash flow of 16.43B exceeds capital expenditure of 1.22B by 13.53x, indicating strong organic growth funding capability.

Bear case

  • Operating cash flow of 17.65B barely covers its investment activities of (1.36B), with a coverage ratio of -12.96, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 17.65B provides thin coverage of dividend payments of (2.76B) with a -6.40 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 17.65B is outpaced by equity issuance of (11.52B) (-1.53 ratio), indicating concerning reliance on equity markets for funding operations.
  • Retained earnings of 85.03B provide limited buffer against comprehensive income items of (981M), which is -86.68x, indicating elevated exposure to market risks.
  • R&D investment of 0 represents just 0x of SG&A expenses of 12.25B, indicating potential underinvestment in innovation relative to administrative overhead.

Geographical Breakdown of Revenue (2025)

Product and Service Breakdown of Revenue (2025)

Peer comparison

Companies in the Credit Services
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 V Visa Inc. 877.17 Bn 208.55 89.23 21.18 Bn
2 MA Mastercard Inc 642.42 Bn 214.79 82.20 19.00 Bn
3 AXP American Express Co 398.94 Bn 79.20 13.57 57.76 Bn
4 COF Capital One Financial Corp 100.60 Bn 29.83 5.26 51.48 Bn
5 PYPL PayPal Holdings, Inc. 39.11 Bn 7.47 1.18 9.99 Bn
6 SYF Synchrony Financial 36.32 Bn 11.32 4.24 15.18 Bn
7 SOFI SoFi Technologies, Inc. 22.36 Bn 46.45 6.19 1.92 Bn
8 ALLY Ally Financial Inc. 13.05 Bn 47.46 1.66 20.63 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 11.81 1.15
EV to Cash from Ops. EV/CFO 183.06 13.47
EV to Debt EV to Debt 33.66 3.05
EV to EBIT EV/EBIT 148.20 -258.42
EV to EBITDA EV/EBITDA 140.86 -60.09
EV to Free Cash Flow [EV/FCF] EV/FCF 195.01 15.18
EV to Market Cap EV to Market Cap 1.00 11.30
EV to Revenue EV/Rev 81.85 14.62
Price to Book Value [P/B] P/B 91.54 4.87
Price to Earnings [P/E] P/E 214.79 21.22
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 5.43 2.61
Dividend Payout Ratio % Div Payout % (Qtr) 18.40 -4.41
Dividend per Basic Share Div per Share (Qtr) 3.15 0.75
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 17.35 5.28
Interest Coverage Int. cover (Qtr) 26.73 -72.18
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -1.76 -80.62
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 22.58 12.15
Dividend Growth (1y) % Div 1y % (Qtr) 14.96 6.19
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 15.88 -32.47
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 21.61 -5.45
EBIT Growth (1y) % EBIT 1y % (Qtr) 21.38 12.05
EBT Growth (1y) % EBT 1y % (Qtr) 21.79 -22.99
EPS Growth (1y) % EPS 1y % (Qtr) 18.91 -101.12
FCF Growth (1y) % FCF 1y % (Qtr) 20.96 143.56
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 16.42 8.09
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.61 0.25
Cash Payout Ratio Cash Payout (Qtr) 0.15 0.11
Cash Ratio Cash Ratio (Qtr) 0.58 0.31
Current Ratio Curr Ratio (Qtr) 1.04 0.88
Debt to Equity Ratio Debt/Equity (Qtr) 2.46 5.21
Interest Cover Ratio Int Coverage (Qtr) 26.73 -72.18
Times Interest Earned Times Interest Earned (Qtr) 26.73 -72.18
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 62.30 -19.26
EBIT Margin % EBIT Margin % (Qtr) 58.86 -7.08
EBT Margin % EBT Margin % (Qtr) 56.66 -29.92
Gross Margin % Gross Margin % (Qtr) 100.00 74.15
Net Profit Margin % Net Margin % (Qtr) 45.60 -44.14