Mastercard Incorporated (MA) Analyst Estimates Annual - Discounting Cash Flows
MA
Mastercard Incorporated
MA (NYSE)
Period Ending: 2028
12-31
2027
12-31
2026
12-31
2025
12-31
2024
12-31
2023
12-31
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
Number of Analysts 18 21 27 23 26 26 15 13 13 19 14 14 13 14 16 19 17 15 19 20 10 15
Estimated Revenue
Low 43,605 39,886 34,939 31,639 27,989 24,794 22,027 18,658 15,041 16,712 14,799 12,322 10,701 9,615 7,200 6,501 5,782 4,906 4,060 3,854 3,444 2,631
Average 44,165 39,928 35,560 31,881 28,069 25,035 22,190 18,834 15,183 16,870 14,938 12,439 10,803 9,706 9,000 8,127 7,227 6,133 5,075 4,817 4,305 3,289
High 44,773 39,970 36,211 32,154 28,109 25,095 22,349 19,051 15,358 17,064 15,110 12,582 10,927 9,818 10,800 9,752 8,672 7,359 6,090 5,781 5,167 3,946
Estimated EBITDA
Low 25,762 23,565 20,642 18,692 16,536 10,359 9,148 8,299 6,503 7,918 5,686 5,354 4,642 4,007 4,131 3,685 3,268 2,085 2,143 1,810 -928.6 1,066
Average 26,093 23,589 21,009 18,835 16,583 12,949 11,436 10,374 8,129 9,898 7,107 6,693 5,803 5,009 5,164 4,607 4,086 2,606 2,678 2,262 -478.6 1,332
High 26,452 23,614 21,394 18,996 16,607 15,538 13,723 12,448 9,754 11,878 8,529 8,032 6,964 6,011 6,197 5,528 4,903 3,128 3,214 2,714 -28.56 1,599
Estimated EBIT
Low 24,247 22,179 19,428 17,592 15,563 9,582 8,453 7,303 6,046 7,300 5,274 4,985 4,373 3,775 3,872 3,472 3,076 1,899 1,994 1,651 -1,106 666.1
Average 24,558 22,202 19,773 17,727 15,608 11,977 10,566 9,129 7,558 9,125 6,592 6,231 5,467 4,719 4,840 4,340 3,845 2,379 2,493 2,064 -676.1 832.7
High 24,896 22,225 20,135 17,879 15,630 14,372 12,679 10,954 9,069 10,950 7,910 7,477 6,560 5,663 5,808 5,208 4,614 2,859 2,991 2,477 -246.3 999.2
Estimated Net Income
Low 23,443 19,417 16,645 14,264 13,008 8,956 7,109 6,291 4,775 6,135 4,237 2,918 3,080 2,825 2,742 2,402 2,155 1,337 1,338 1,066 -645.9 654.5
Average 23,836 20,010 17,213 14,782 13,143 11,195 8,886 7,864 5,969 7,668 5,297 3,647 3,850 3,531 3,428 3,002 2,694 1,672 1,673 1,332 -369.1 818.1
High 24,262 20,603 17,781 15,401 13,278 13,434 10,663 9,436 7,163 9,202 6,356 4,376 4,620 4,237 4,113 3,602 3,233 2,006 2,007 1,599 -92.37 981.7
Estimated SGA Expenses
Low 7,132 6,524 5,714 5,175 4,578 3,006 2,662 2,497 2,793 5,036 4,460 4,024 3,421 3,134 3,096 2,708 2,483 2,201 1,918 2,018 1,967 1,717
Average 7,223 6,530 5,816 5,214 4,591 3,758 3,328 3,121 3,491 6,295 5,575 5,030 4,277 3,917 3,870 3,386 3,104 2,751 2,398 2,522 2,459 2,146
High 7,323 6,537 5,922 5,259 4,597 4,509 3,993 3,745 4,189 7,554 6,690 6,036 5,132 4,700 4,644 4,063 3,725 3,301 2,877 3,027 2,951 2,575
Estimated EPS
Low 25.29 20.95 17.96 15.39 14.23 12.1 10.44 8.18 6.24 7.6 6.38 4.51 3.71 3.29 2.23 1.97 1.7 1.22 0.94 0.76 0.51 0.28
Average 25.71 21.68 18.6 15.95 14.48 12.17 10.54 8.28 6.32 7.69 6.46 4.56 3.75 3.33 2.79 2.46 2.11 1.53 1.17 0.96 0.65 0.35
High 26.17 22.23 19.18 16.61 14.65 12.24 10.63 8.4 6.41 7.81 6.55 4.63 3.81 3.38 3.35 2.95 2.52 1.84 1.4 1.16 0.79 0.42
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us