Mastercard Inc. Quarterly Valuation – June 2014 $MA

leggett-logoBenjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 5 Highest Dividend Yields Among Undervalued Companies for the Defensive Investor.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a specific look at how Mastercard Inc. (MA) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): MasterCard Incorporated is a technology company in the global payments industry. The Company connects consumers, financial institutions, merchants, governments and businesses worldwide, enabling them to use electronic forms of payment instead of cash and checks. It facilitates the processing of payment transactions, including authorization, clearing and settlement, and deliver related products and services. The Company’s family of brands includes MasterCard, Maestro and Cirrus. It also provides offerings, such as loyalty and reward programs, information services and consulting. It provides transaction processing and a range of payment-related products and services to enable the design, packaging and implementation of its products and programs.

MA Chart

MA data by YCharts

Defensive Investor – must pass at least 6 of the following 7 tests: Score = 2/7

  1. Adequate Size of Enterprise – market capitalization of at least $2 billion - PASS
  2. Sufficiently Strong Financial Condition – current ratio greater than 2 - FAIL
  3. Earnings Stability – positive earnings per share for at least 10 straight years – FAIL
  4. Dividend Record – has paid a dividend for at least 10 straight years - FAIL
  5. Earnings Growth – earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period – PASS
  6. Moderate PEmg ratio – PEmg is less than 20 – FAIL
  7. Moderate Price to Assets – PB ratio is less than 2.5 or PB x PEmg is less than 50 – FAIL

Enterprising Investor – must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 5/5

  1. Sufficiently Strong Financial Condition, Part 1 – current ratio greater than 1.5 – PASS
  2. Sufficiently Strong Financial Condition, Part 2 – Debt to Net Current Assets ratio less than 1.1 – PASS
  3. Earnings Stability – positive earnings per share for at least 5 years – PASS
  4. Dividend Record – currently pays a dividend - PASS
  5. Earnings growth – EPSmg greater than 5 years ago - PASS

Valuation Summary

Key Data:

Recent Price $74.27
MG Value $91.89
MG Opinion Fairly Valued
Value Based on 3% Growth $34.61
Value Based on 0% Growth $20.29
Market Implied Growth Rate 11.31%
Net Current Asset Value (NCAV) $2.65
PEmg 31.12
Current Ratio 1.89
PB Ratio 13.28

Balance Sheet – 3/31/2014

Current Assets $11,342,000,000
Current Liabilities $5,994,000,000
Total Debt $1,494,000,000
Total Assets $14,802,000,000
Intangible Assets $2,009,000,000
Total Liabilities $8,235,000,000
Outstanding Shares 1,174,590,000

Earnings Per Share

2014 (estimate) $2.92
2013 $2.56
2012 $2.19
2011 $1.49
2010 $1.41
2009 $1.12
2008 -$0.20
2007 $0.80
2006 $0.04
2005 $0.27
2004 $0.24

Earnings Per Share – ModernGraham

2014 (estimate) $2.39
2013 $2.00
2012 $1.55
2011 $1.12
2010 $0.84
2009 $0.50

Dividend History

MA Dividend Chart

MA Dividend data by YCharts


Mastercard is suitable for the Enterprising Investor but not the Defensive Investor.  The Defensive Investor has concerns with the company’s low current ratio, short dividend history and high PEmg and PB ratios.  The Enterprising Investor has no major issues as the company passed all of the investor type’s requirements.  As a result, Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company and comparing it to other opportunities through a review of ModernGraham’s valuation of Visa Inc. (V) and ModernGraham’s valuation of Capital One Financial (COF).  From a valuation perspective, the company appears to be fairly valued after growing its EPSmg (normalized earnings) from $0.84 in 2010 to an estimated $2.39 for 2014.  This level of demonstrated growth supports the market’s implied estimate of 11.31% earnings growth and leads the ModernGraham valuation model, which is based on Benjamin Graham’s formula, to return an estimate of intrinsic value that is within a margin of safety relative to the current price.

Be sure to check out the previous ModernGraham valuations of Mastercard Inc. (MA)!

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Mastercard Inc. (MA)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Disclaimer:  The author did not hold a position in Mastercard Inc. (MA) or in any other company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  Logo taken from wikipedia; this article is not affiliated with the company in any manner.






Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.