AI Tokens
Stock Analysis on Net

Mastercard Inc. (NYSE:MA)

This company has been moved to the archive! The financial data has not been updated since April 27, 2023.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

Mastercard Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Net income 9,930 8,687 6,411 8,118 5,859
Add: Income tax expense 1,802 1,620 1,349 1,613 1,345
Earnings before tax (EBT) 11,732 10,307 7,760 9,731 7,204
Add: Interest expense 471 431 380 224 186
Earnings before interest and tax (EBIT) 12,203 10,738 8,140 9,955 7,390
Add: Depreciation and amortization 750 726 580 522 459
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,953 11,464 8,720 10,477 7,849

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).


The financial performance between 2018 and 2022 is characterized by a strong overall growth trajectory, interrupted by a temporary contraction in 2020. All core earnings metrics, including EBITDA, EBIT, EBT, and net income, exhibit a synchronized movement, reflecting a consistent relationship between operational performance and bottom-line profitability.

EBITDA Growth and Volatility
Earnings before interest, tax, depreciation and amortization increased from US$ 7,849 million in 2018 to US$ 12,953 million in 2022, representing a total growth of approximately 65%. A significant peak was reached in 2019 at US$ 10,477 million, followed by a 16.7% decline in 2020 to US$ 8,720 million. However, a robust recovery occurred in 2021 and 2022, with the 2022 figures exceeding 2019 levels by approximately 23.6%.
Operational Efficiency and Depreciation
The gap between EBITDA and EBIT, which represents depreciation and amortization, shows a steady upward trend. This figure rose from US$ 459 million in 2018 to US$ 750 million in 2022. The consistent increase in these non-cash expenses suggests ongoing investment in infrastructure or the acquisition of intangible assets over the five-year period.
Earnings Conversion and Profitability
A high correlation is observed between operational earnings (EBITDA) and net income. Net income grew from US$ 5,859 million in 2018 to US$ 9,930 million in 2022. The conversion rate of EBITDA to net income remained stable, slightly improving from 74.6% in 2018 to 76.7% in 2022, indicating efficient management of interest and tax obligations relative to operational growth.
Resilience and Recovery Pattern
The 2020 downturn affected all earnings tiers uniformly, but the subsequent recovery was aggressive. The transition from 2020 to 2021 saw EBITDA grow by 31.4%, signaling a rapid return to operational capacity and a strong rebound in transaction-based revenue streams.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

Mastercard Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 358,700
Earnings before interest, tax, depreciation and amortization (EBITDA) 12,953
Valuation Ratio
EV/EBITDA 27.69
Benchmarks
EV/EBITDA, Competitors1
Accenture PLC 11.68
Adobe Inc. 9.81
AppLovin Corp. 21.15
Cadence Design Systems Inc. 48.08
Datadog Inc. 331.59
International Business Machines Corp. 16.59
Intuit Inc. 13.45
Microsoft Corp. 20.03
Oracle Corp. 14.40
Palantir Technologies Inc. 241.54
Palo Alto Networks Inc. 203.74
Salesforce Inc. 14.27
ServiceNow Inc. 35.79
Synopsys Inc. 39.69
Workday Inc. 31.42
EV/EBITDA, Sector
Software & Services 43.12
EV/EBITDA, Industry
Information Technology 51.11

Based on: 10-K (reporting date: 2022-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

Mastercard Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 357,178 365,060 338,628 341,613 222,600
Earnings before interest, tax, depreciation and amortization (EBITDA)2 12,953 11,464 8,720 10,477 7,849
Valuation Ratio
EV/EBITDA3 27.57 31.84 38.83 32.61 28.36
Benchmarks
EV/EBITDA, Competitors4
Accenture PLC 14.25 23.31 — — —
Adobe Inc. 22.32 35.44 43.06 — —
AppLovin Corp. 14.17 30.05 — — —
Cadence Design Systems Inc. 42.11 39.61 — — —
Datadog Inc. 1,785.61 1,949.67 — — —
International Business Machines Corp. 22.17 12.53 — — —
Intuit Inc. 36.22 51.96 — — —
Microsoft Corp. 20.17 24.59 — — —
Oracle Corp. 17.12 13.78 — — —
Palantir Technologies Inc. — — — — —
Palo Alto Networks Inc. 515.19 — — — —
Salesforce Inc. 38.88 33.83 — — —
ServiceNow Inc. 104.31 147.45 — — —
Synopsys Inc. 36.73 53.43 42.24 — —
Workday Inc. 147.90 670.04 — — —
EV/EBITDA, Sector
Software & Services 22.39 25.74 — — —
EV/EBITDA, Industry
Information Technology 18.32 20.52 — — —

Based on: 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31).

1 See details »

2 See details »

3 2022 Calculation
EV/EBITDA = EV ÷ EBITDA
= 357,178 ÷ 12,953 = 27.57

4 Click competitor name to see calculations.


The financial trajectory between 2018 and 2022 is characterized by a general expansion in both enterprise value and operational earnings, although the valuation multiple experienced significant volatility during this period.

Enterprise Value Trends
A substantial increase in enterprise value occurred between 2018 and 2019, rising from US$ 222,600 million to US$ 341,613 million. Following this surge, the valuation remained relatively stable, peaking at US$ 365,060 million in 2021 before slightly retreating to US$ 357,178 million by the end of 2022.
EBITDA Performance
Earnings before interest, tax, depreciation, and amortization demonstrated an overall upward trend, growing from US$ 7,849 million in 2018 to US$ 12,953 million in 2022. A notable contraction was observed in 2020, when EBITDA fell to US$ 8,720 million, followed by a robust recovery in 2021 and 2022.
EV/EBITDA Ratio Analysis
The EV/EBITDA ratio exhibited a non-linear progression, starting at 28.36 in 2018 and peaking at 38.83 in 2020. This peak was primarily driven by the temporary decline in EBITDA while the enterprise value remained high. In the subsequent two years, the ratio underwent a compression, falling to 31.84 in 2021 and reaching its lowest point of the period at 27.57 in 2022. This decline indicates that EBITDA growth began to outpace the growth of the enterprise value, resulting in a more conservative valuation multiple by the end of the analyzed period.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.
Without a user account, I tend to respond rather slowly.

How can I help you?