Skip to content
StockMarketAgent
Direct answer
MA trades against a final fair-value range of $509.87-$834.12, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $510, high $834, with mid-point at $670.
Stock analysis

MA MA fair value $510–$834

MA
By StockMarketAgent.AI team· supervised by
Проанализировано: 2026-05-08Следующее обновление: 2026-08-08Methodology v2.5Review: automatedArchetype: Mature compounder
View archive
Цена
$497.83
▲ +172.57 (+34.66%)
Справедливая стоимость
$670
$510–$834
Рекомендация
Активно покупать
confidence 88/100
Потенциал роста
+34.7%
upside to fair value
Запас прочности
$569.84
MoS level · 15%
Капитализация
$439.9B
P/E fwd 21.9
Английский по умолчаниюRU
Показываем английский источник, пока идёт перевод
Этот отчёт ещё не переведён. Обновите страницу через несколько минут, когда очередь переводов его обработает.

§1 Краткое резюме

  • Composite fair value $670 with high case $834.
  • Implied upside of 34.7% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Trades below fair value with a meaningful cushion to the midpoint.
Fair value
$670
Margin of safety
+25.7%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$497.83Price
Low $509.87
Mid $670.4
High $834.12

MA trades against a final fair-value range of $509.87-$834.12, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Network Effects
    Ubiquity among merchants and consumers creates an insurmountable barrier to entry.
  • Intangible Assets
    Globally recognized brand and deep integration with financial institution tech stacks.
  • Cycle upside
    Accelerating cash-to-digital conversion in emerging markets and robust cross-border travel.

§2 Медвежий сценарий

Under a severe macro contraction combined with heightened regulatory scrutiny on fees, MA's growth decelerates to single digits. Margins compress slightly as value-added services fail to offset core payment volume declines, though extreme capital-light model prevents a free cash flowFree cash flowOperating cash flow minus capital expenditures. The cash a business generates after maintaining and growing its asset base — the closest accounting proxy for owner-economics. cliff.

Как может разрушиться эта теза

Regulatory Take Rate Cap

· Medium

Global regulators severely cap cross-border and domestic interchange, structurally lowering yield and operating margins.

FV impact
-30%

Sovereign Network Displacement

· Low

Major markets successfully mandate local routing for domestic transactions, bypassing MA's network entirely.

FV impact
-25%

A2A Ubiquity

· Low

Account-to-account payments achieve ubiquity at the point of sale, disintermediating the card rails.

FV impact
-40%
Сигналы раннего предупреждения для мониторинга
МетрикаТекущееТриггерный порог
Sequential declines in cross-border volume growth.MonitorDeterioration versus the report thesis
Deceleration in Value-Added Services (VAS) revenue growth.MonitorDeterioration versus the report thesis
Erosion of gross margins indicating pricing pressure.MonitorDeterioration versus the report thesis
Loss of key co-brand portfolios to Visa or alternative networks.MonitorDeterioration versus the report thesis
Regulatory announcements capping interchange in new jurisdictions.MonitorDeterioration versus the report thesis

§3 Финансовая история

Отчёт о прибылях — последние шесть периодов
СтатьяT−0T−1T−2T−3CAGR
Период2022-12-312023-12-312024-12-312025-12-31Trend
Выручка$22.24B$25.10B$28.17B$32.79B+13.8%
Валовая прибыль$16.97B$19.08B$21.49B$25.54B+14.6%
Операционная прибыль$12.72B$14.63B$16.33B$19.51B+15.3%
Чистая прибыль$9.93B$11.20B$12.87B$14.97B+14.7%
EPS (разводнённая)$10.22$11.83$13.89$16.52+17.4%
EBITDA$12.95B$15.01B$16.80B$20.44B+16.4%
R&D
SG&A$3.50B$3.65B$4.27B$4.88B+11.7%

Баллы качества

F-балл Пиотроски
9 / 9
Сводный балл качества 0–9
Z-балл Альтмана
9.68
Риск банкротства (>3 безопасно)
M-балл Бениша
-2.55
Риск манипуляций с прибылью
OCF / Чистая прибыль
1.18×
>1 указывает на высокое качество прибыли
Фильтр качества учёта
Pass
Фильтр с учётом сектора
ROIC
57.0%
Доходность инвестированного капитала
Раздел 3

Numbers analysis

Денежный поток

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

Распределение капитала

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

Индивидуальные подписчики — с §4ещё 11 разделов

Прочитайте полный анализ — ещё 11 разделов.

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

Полный отчёт по каждому покрываемому тикеру
Архив рекомендаций за 24 месяца
Брифинги списка наблюдения и алерты по изменению рекомендаций
Экспорт в PDF и DOCX на любом языке
Начать пробный период
Отмена в любое время.
FAQ

MA — frequently asked questions

  1. Based on our latest analysis, MA looks meaningfully undervalued. The current price is $498 versus a composite fair-value midpoint of $670 (range $510–$834), which implies roughly 34.7% upside to the midpoint.
Related coverage

Names readers of MA also follow

Same archetype: mature-compounder