Mastercard logo

Mastercard

MA | NYSE
Chart Builder DCF Calculator
$566.08
+$6.16 (+1.10%)
At close: Sep 24, 2026, 4:00 PM ET
$566.08
$0 (0.00%)
After-hours: Sep 24, 2026, 5:53 PM ET
Fiscal Year
Period Ending
FY 2025
Dec 30, 2025
FY 2024
Dec 30, 2024
FY 2023
Dec 30, 2023
FY 2022
Dec 30, 2022
FY 2021
Dec 30, 2021
FY 2020
Dec 30, 2020
Net Income
14.97B 12.87B 11.2B 9.93B 8.69B 6.41B
Depreciation & Amortization
2.1B 897M 799M 750M 726M 580M
Stock-Based Compensation
597M 526M 460M 295M 273M 254M
Other Working Capital
-1.29B -1.14B -515M -613M 431M 642M
Other Non-Cash Items
1.37B 2.05B 1.71B 1.78B 762M 1.06B
Deferred Income Tax
57M -527M -236M -651M -69M 73M
Change in Working Capital
-1.69B -1.04B -1.94B -904M -916M -1.15B
Operating Cash Flow
17.4B 14.78B 11.98B 11.2B 9.46B 7.22B
Capital Expenditures
-489M -474M -371M -1.1B -814M -708M
Cash Acquisitions
n/a -2.51B n/a -313M -4.44B -989M
Purchase of Investments
-868M -658M -736M -594M -911M -807M
Sales Maturities Of Investments
719M 586M 479M 537M 856M 622M
Other Investing Acitivies
2M -345M -723M -3M 33M 3M
Investing Cash Flow
-1.36B -3.4B -1.35B -1.47B -5.27B -1.88B
Debt Repayment
492M 2.62B 1.55B 399M 1.37B 3.96B
Common Stock Repurchased
-11.73B -11.04B -9.03B -8.75B -5.9B -4.47B
Dividend Paid
-2.76B -2.45B -2.16B -1.9B -1.74B -1.61B
Other Financial Acitivies
-391M -201M 237M 70M -345M 117M
Financial Cash Flow
-14.18B -10.84B -9.49B -10.33B -6.56B -2.15B
Net Cash Flow
2.19B 343M 1.27B -706M -2.52B 3.45B
Free Cash Flow
16.91B 14.31B 11.61B 10.1B 8.65B 6.52B
Adj. Free Cash Flow
16.32B 13.78B 11.15B 9.8B 8.38B 6.26B
Maintenance CapEx
-78.57M -197.21M -110.62M -792.58M -495.54M -708M
Growth CapEx
-410.43M -276.79M -260.38M -304.42M -318.46M n/a
Owner Earnings
17.32B 14.58B 11.87B 10.4B 8.97B 6.52B

© 2026 bestshares.com. All rights reserved.