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
TTM
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
16.26B 15.57B 14.97B 14.25B 13.59B 13.14B 12.87B 12.32B 12.26B 11.85B 11.2B 10.93B 10.23B 9.66B 9.93B 9.78B 9.7B 9.49B 8.69B 8.09B 7.19B 6.55B
Depreciation & Amortization
1.2B 1.17B 1.14B 1.08B 1.01B 956M 897M 871M 857M 824M 799M 778M 752M 749M 750M 755M 758M 755M 726M 687M 640M 599M
Stock-Based Compensation
503M 492M 485M 593M 571M 547M 526M 504M 480M 460M 460M 396M 363M 329M 295M 305M 296M 282M 273M 293M 279M 267M
Other Working Capital
1.06B -617M -1.11B -42M -14M -1.12B -1.14B -1.68B -2.33B -1.42B 922M 424M 1.3B 1.25B -613M -371M -1.48B -1.23B 234M 174M 363M 357M
Other Non-Cash Items
-1.4B 1.83B 2.44B 2.15B 2.22B 2.16B 2.05B 2.73B 2.04B 1.31B 268M -545M -111M 655M 1.78B 1.64B 1.44B 1.02B 762M 597M 867M 880M
Deferred Income Tax
86M 213M 57M -189M -353M -493M -527M -258M -353M -104M -236M -301M -161M -460M -651M -609M -520M -422M -69M 17M 29M 80M
Change in Working Capital
727M -1.07B -1.51B -396M -78M -821M -1.04B -2.1B -3.11B -2.61B -506M -307M 500M 399M -904M -588M -1.7B -1.34B -916M -1.16B -1.37B -1.54B
Operating Cash Flow
17.37B 18.2B 17.58B 17.48B 16.95B 15.49B 14.78B 14.08B 12.17B 11.73B 11.98B 10.95B 11.57B 11.33B 11.2B 11.28B 9.97B 9.78B 9.46B 8.53B 7.64B 6.83B
Capital Expenditures
-922M -484M -489M -627M -719M -975M -1.19B -1.02B -855M -639M -371M -633M -806M -913M -1.1B -986M -958M -964M -814M -737M -653M -643M
Cash Acquisitions
n/a n/a n/a n/a n/a n/a n/a 12M 298M 282M 257M 241M -45M -342M -317M -552M -549M -1.07B -4.44B -5B -4.92B -4.28B
Purchase of Investments
-733M -809M -868M -531M -609M -624M -658M -644M -813M -799M -736M -798M -529M -573M -594M -662M -696M -795M -911M -839M -843M -613M
Sales Maturities Of Investments
556M 629M 673M 578M 689M 716M 964M 853M 723M 729M 479M 539M 526M 539M 537M 603M 784M 803M 856M 700M 547M 488M
Other Investing Acitivies
-216M -361M -500M -3.19B -3.18B -3.18B -3.23B -703M -959M -922M -980M -836M -419M -291M 1M 39M 37M 29M 33M -9M -86M 118M
Investing Cash Flow
-1.67B -1.38B -1.36B -3.62B -3.5B -3.57B -3.4B -938M -1.2B -1.13B -1.35B -1.49B -1.27B -1.58B -1.47B -1.56B -1.38B -2B -5.27B -5.89B -5.96B -4.93B
Debt Repayment
5.68B n/a 492M 492M 3.13B 3.12B 2.62B 2.62B -13M 65M 1.55B 1.55B 1.83B 1.77B 1.12B 1.87B 1.59B 1.59B 2.02B 1.28B 1.28B 1.28B
Common Stock Repurchased
-7.65B -5.04B -3.56B -3.47B -11.24B -11.59B -11.04B -9.4B -8.37B -8.15B -9.03B -9.61B -9.26B -9.22B -8.75B -7.62B -7.63B -6.96B -5.9B -5.66B -6.16B -4.46B
Dividend Paid
-2.92B -2.84B -2.76B -2.68B -2.6B -2.53B -2.45B -2.38B -2.3B -2.23B -2.16B -2.1B -2.03B -1.97B -1.9B -1.86B -1.82B -1.78B -1.74B -1.71B -1.67B -1.64B
Other Financial Acitivies
-8.47B -8.39B -8.42B -8.38B -177M -137M 26M 12M 1M 104M 232M -528M -561M -642M -675M -588M -728M -810M -804M -110M 25M 71M
Financial Cash Flow
-13.23B -16.2B -14.18B -14.03B -10.89B -11.14B -10.84B -9.15B -10.69B -10.21B -9.49B -10.75B -10.09B -10.13B -10.33B -8.33B -8.73B -8.1B -6.56B -6.31B -6.64B -4.86B
Net Cash Flow
2.34B 715M 2.37B -122M 2.77B 795M 343M 4.23B 281M 387M 1.27B -1.03B 369M -415M -706M 935M -471M -400M -2.52B -3.56B -4.68B -2.72B
Free Cash Flow
16.45B 17.72B 17.09B 16.85B 16.23B 14.51B 13.59B 13.06B 11.32B 11.09B 11.61B 10.32B 10.77B 10.42B 10.1B 10.3B 9.01B 8.82B 8.65B 7.79B 6.99B 6.19B
Adj. Free Cash Flow
15.95B 17.22B 16.61B 16.26B 15.66B 13.97B 13.06B 12.55B 10.84B 10.63B 11.15B 9.92B 10.4B 10.09B 9.8B 9.99B 8.72B 8.54B 8.38B 7.5B 6.71B 5.92B
Maintenance CapEx
-531.56M -222.56M -147.5M -312.63M -438.67M -672.26M -917.21M -762.55M -601.23M -377.38M -110.62M -384.58M -558.3M -647.58M -792.58M -638.73M -578.7M -566.64M -495.54M -515.96M -533.99M -630.02M
Growth CapEx
-390.44M -261.44M -341.5M -314.37M -280.33M -302.74M -276.79M -258.45M -253.77M -261.62M -260.38M -248.42M -247.7M -265.42M -304.42M -347.27M -379.3M -397.36M -318.46M -221.04M -119.01M -12.98M
Owner Earnings
16.84B 17.98B 17.43B 17.17B 16.51B 14.82B 13.86B 13.31B 11.57B 11.36B 11.87B 10.57B 11.01B 10.68B 10.4B 10.65B 9.39B 9.22B 8.97B 8.01B 7.1B 6.2B

© 2026 bestshares.com. All rights reserved.