Top line accelerating.
+16.4% YoY versus +12.2% prior. 3y CAGR +13.8%.
+16.4%We use cookies
MainRatios uses cookies for essential site functions. With your consent, we also use analytics cookies including session replay sampling (PostHog, Google Analytics) and advertising cookies (Google AdSense). You can reject non-essential cookies, including the "sale" or sharing of personal information under CCPA, and you may withdraw consent at any time (GDPR). See our Privacy Policy for details.
Financial Services · Market Cap: $432.9B
Fundamentals as of 2025-12-31
All analysis on this page is for educational purposes only and does not constitute financial advice. Fair values are model-based estimates. Always do your own research.
The Question
2 of 2 legendary models say BUY MA.
What would legendary investors pay for MA?
These figures are not quotes or opinions from Buffett, Graham, Lynch or the other investors. They are our own estimates, computed by applying the intrinsic-value formulas each investor is known for to this company’s financials.
For educational purposes only. Not a recommendation to buy or sell securities.
Mastercard Incorporated's ROE and debt-to-equity are non-meaningful — large accumulated buybacks have driven stockholders' equity below zero, so the ratio denominators are uninterpretable. Operating margin and free cash flow are the better lenses here.
Financial story
Mastercard Incorporated's ROE and debt-to-equity are non-meaningful — large accumulated buybacks have driven stockholders' equity below zero, so the ratio denominators are uninterpretable. Operating margin and free cash flow are the better lenses here.
Bottom line: MA is rated BUY by all 2 legendary models, 53% below avg fair value $1047, but earns a C sector grade (58/100) in Financial Services. Whether the premium is justified depends on which lens you trust. Drill into the valuation breakdown and sector ranking for the full picture.
+16.4% YoY versus +12.2% prior. 3y CAGR +13.8%.
+16.4%Net margin 45.6% versus 45.7% prior (−0.1pp). Operating 59.2%.
45.6%P/E 28.4x — 21% below the 5y median of 36.0x. Forward 24.9x hints at EPS expansion next year.
28.4xStrength. Net revenue rose 16% to $8.4B and GAAP EPS jumped 21% to $4.35, as value-added services — fraud, identity and data tools — grew 18% to nearly 41% of the company while cross-border volume climbed 13%. With about $4.8B returned last quarter on 58.4% margins, Mastercard now sells software atop its toll road — the open question is how many years of that compounding the $490 price has yet to bake in.
Risk. At about 28x trailing earnings, Mastercard sits at the low end of its five-year range — once 35–44x. Yet near $490 the price still assumes a toll road that shrugs off every rival: a ~$38B interchange settlement, a DOJ debit probe, a revived routing bill, and stablecoin and instant rails skirting the ~2% card fee. How much of that erosion the multiple already stopped pricing in is the open part.
Near $490, Mastercard's price discounts durable mid-teens earnings growth from a global payments toll road, plus a slowly thickening set of threats. Q1 2026 delivered $8.4 billion of net revenue (+16%) and $4.35 GAAP EPS (+21%), with cross-border volume up 13% and value-added services up about 18% to roughly 41% of revenue. But at about 28x trailing earnings — the low end of its own five-year range and roughly 24% below the ~$645 analyst target — the market is paying for resilience while pricing in regulation, stablecoins and account-to-account rails as real, if slow, headwinds.
Mastercard trades near 28x trailing and about 25x forward earnings, versus a five-year band that once reached the high 30s and low 40s. The de-rating reflects expectations, not a weaker business: revenue grew 16% and operating margins are 58.4%. What changed is the overhang — a preliminarily-approved ~$38 billion interchange settlement, a DOJ debit probe, a revived card-routing bill, and the long-term threat of stablecoins and instant bank rails — plus a sharp April softening in cross-border travel. The multiple now pays for durability rather than the permanence it once assumed.
The consensus 12-month target is about $645 across roughly 39 analysts, with a credible range from $550 to $739 — Goldman Sachs at the top, Evercore ISI the most cautious near $550. At $490, Mastercard trades around 24% below that average. Recent moves were mixed around the Q1 print: Bernstein sits at $710 and Wolfe Research at $665, while UBS, RBC and Truist trimmed targets on the April cross-border softness yet kept constructive ratings. Counts differ by provider (28 to 39 analysts).
They threaten the core premise that moving money requires a network charging about 2%. Account-to-account rails like the U.S. FedNow, Brazil's Pix and India's UPI already move funds bank-to-bank for cents, and stablecoins promise near-instant programmable settlement. Mastercard's response is co-option: it agreed to buy stablecoin platform BVNK for up to $1.8 billion, launched 'Agent Pay for Machines' so AI agents transact across cards, banks and stablecoins, and already tokenizes about 40% of its transactions. The price near $490 assumes that defense holds.
Three live fronts, none resolved in 2026. A two-decade merchant antitrust case won preliminary approval on June 9, 2026 for a settlement that trims swipe fees and projects ~$38 billion of cumulative merchant savings, though final approval and objections remain. The Department of Justice issued a civil investigative demand into Mastercard's U.S. debit program. And the Credit Card Competition Act — which would mandate a second routing network on big issuers' credit cards — was reintroduced with broad backing but has not passed.
How does MA compare?
| Firm | Target | Upside | vs. price | Rating | Recent move | Date |
|---|---|---|---|---|---|---|
GS Goldman Sachs | $739 | +51% | Buy | Street-high target | Jan 29 | |
BE Bernstein Harshita Rawat | $710 |

| +45% |
| Outperform |
| maintained |
| Jun 10 |
MS Morgan Stanley James Faucette | $679 | +39% | Overweight | reiterated | May 1 |
![]() Citigroup Bryan Keane | $675 | +38% | Buy | lowered 735 to 675 | Apr 14 |
WF Wells Fargo Jason Kupferberg | $668 | +36% | Overweight | maintained | Jun 3 |
WR Wolfe Research Darrin Peller | $665 | +36% | Outperform | maintained | Jun 15 |
SU Susquehanna James Friedman | $665 | +36% | Positive | lowered 670 to 665 | May 1 |
UG UBS Group Timothy Chiodo | $640 | +31% | Buy | lowered 650 to 640 | May 1 |
RC RBC Capital Daniel Perlin | $629 | +28% | Outperform | lowered 656 to 629 | May 1 |
BC BMO Capital Andrew Bauch | $605 | +24% | Outperform | initiated | Apr 21 |
TS Truist Securities Matthew Coad | $561 | +15% | Buy | lowered 590 to 561 | May 12 |
EI Evercore ISI Adam Frisch | $550 | +12% | Hold | lowest live target | Jun 3 |
See exactly where MA ranks
Sign in to unlock the full sector ranking — free.
Sign in to see the rankingMA sits at #25 in Financial Services with a C grade (58/100).