Free Cash Flow to Equity (FCFE)
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).
Between 2018 and 2022, a general upward trajectory in cash generation is observed, although the growth patterns vary between operating activities and free cash flow to equity (FCFE).
- Net Cash Provided by Operating Activities
- Operating cash flow demonstrates overall growth, increasing from 6,223 million US$ in 2018 to 11,195 million US$ in 2022. A temporary decline is noted in 2020, where cash provided by operating activities dropped to 7,224 million US$ from 8,183 million US$ in 2019, followed by a strong recovery in the subsequent two years.
- Free Cash Flow to Equity (FCFE)
- FCFE exhibited significant growth in the initial period, rising from 6,710 million US$ in 2018 to 10,475 million US$ by 2020. Following this peak, the metric entered a phase of stabilization, fluctuating minimally between 10,023 million US$ in 2021 and 10,497 million US$ in 2022.
- Comparative Cash Flow Dynamics
- From 2018 through 2021, FCFE consistently exceeded net cash provided by operating activities. This divergence was most pronounced in 2020, where FCFE remained strong despite a dip in operating cash flow, suggesting a reliance on net borrowing or a reduction in capital expenditures during that period. However, a reversal occurred in 2022, as net cash provided by operating activities surpassed FCFE for the first time in the analyzed period, indicating a shift toward higher capital investment or the repayment of debt.
AI Ask an analyst for more
Price to FCFE Ratio, Current
| No. shares of common stock outstanding | 947,852,601 |
| Selected Financial Data (US$) | |
| Free cash flow to equity (FCFE) (in millions) | 10,497) |
| FCFE per share | 11.07 |
| Current share price (P) | 373.67 |
| Valuation Ratio | |
| P/FCFE | 33.74 |
| Benchmarks | |
| P/FCFE, Competitors1 | |
| Accenture PLC | 7.19 |
| Adobe Inc. | 8.86 |
| AppLovin Corp. | 26.52 |
| Cadence Design Systems Inc. | 56.60 |
| Datadog Inc. | 345.11 |
| International Business Machines Corp. | 14.70 |
| Intuit Inc. | 7.15 |
| Microsoft Corp. | 59.90 |
| Oracle Corp. | 25.09 |
| Palantir Technologies Inc. | 216.98 |
| Palo Alto Networks Inc. | 77.35 |
| Salesforce Inc. | 9.72 |
| ServiceNow Inc. | 30.94 |
| Synopsys Inc. | 5.51 |
| Workday Inc. | 16.44 |
| P/FCFE, Sector | |
| Software & Services | 58.41 |
| P/FCFE, Industry | |
| Information Technology | 81.60 |
Based on: 10-K (reporting date: 2022-12-31).
1 Click competitor name to see calculations.
If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.
Price to FCFE Ratio, Historical
| Dec 31, 2022 | Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | ||
|---|---|---|---|---|---|---|
| No. shares of common stock outstanding1 | 953,242,534 | 977,476,439 | 993,362,338 | 1,005,108,964 | 1,025,909,048 | |
| Selected Financial Data (US$) | ||||||
| Free cash flow to equity (FCFE) (in millions)2 | 10,497) | 10,023) | 10,475) | 9,679) | 6,710) | |
| FCFE per share3 | 11.01 | 10.25 | 10.54 | 9.63 | 6.54 | |
| Share price1, 4 | 369.96 | 369.77 | 341.00 | 340.95 | 220.54 | |
| Valuation Ratio | ||||||
| P/FCFE5 | 33.60 | 36.06 | 32.34 | 35.41 | 33.72 | |
| Benchmarks | ||||||
| P/FCFE, Competitors6 | ||||||
| Accenture PLC | 17.87 | 25.76 | 19.01 | — | — | |
| Adobe Inc. | 21.32 | 34.26 | 41.36 | — | — | |
| AppLovin Corp. | — | 22.51 | — | — | — | |
| Cadence Design Systems Inc. | 33.41 | 36.31 | — | — | — | |
| Datadog Inc. | 69.38 | 202.25 | — | — | — | |
| International Business Machines Corp. | 11.97 | 48.45 | — | — | — | |
| Intuit Inc. | 13.86 | 86.74 | — | — | — | |
| Microsoft Corp. | 36.73 | 42.54 | — | — | — | |
| Oracle Corp. | — | 8.36 | — | — | — | |
| Palantir Technologies Inc. | 96.89 | 198.12 | — | — | — | |
| Palo Alto Networks Inc. | 29.54 | 32.91 | — | — | — | |
| Salesforce Inc. | 16.56 | 49.52 | — | — | — | |
| ServiceNow Inc. | 44.44 | 64.54 | — | — | — | |
| Synopsys Inc. | 33.41 | 40.55 | 45.07 | — | — | |
| Workday Inc. | 49.17 | 40.57 | — | — | — | |
| P/FCFE, Sector | ||||||
| Software & Services | 31.24 | 34.11 | — | — | — | |
| P/FCFE, Industry | ||||||
| Information Technology | 26.68 | 27.39 | — | — | — | |
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 Data adjusted for splits and stock dividends.
3 2022 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 10,497,000,000 ÷ 953,242,534 = 11.01
4 Closing price as at the filing date of Mastercard Inc. Annual Report.
5 2022 Calculation
P/FCFE = Share price ÷ FCFE per share
= 369.96 ÷ 11.01 = 33.60
6 Click competitor name to see calculations.
The financial performance and market valuation from 2018 to 2022 indicate a period of consistent growth in cash flow generation and a stable valuation multiple. While the share price and free cash flow to equity (FCFE) per share both trended upward, the relationship between the two remained relatively constant, suggesting that the market's perception of the company's value relative to its cash generation capacity has stayed consistent.
- Share Price Trends
- A significant increase in share price occurred between 2018 and 2019, rising from US$ 220.54 to US$ 340.95. Following this sharp appreciation, the price entered a phase of moderate growth and stabilization, reaching US$ 369.96 by the end of 2022.
- FCFE per Share Growth
- FCFE per share exhibited a steady upward trajectory over the analyzed period. Starting at US$ 6.54 in 2018, the figure increased to US$ 11.01 by 2022. A minor contraction was observed in 2021, where the value declined to US$ 10.25 from a 2020 peak of US$ 10.54, before rebounding in the final year.
- P/FCFE Ratio Stability
- The P/FCFE ratio remained within a narrow corridor, fluctuating between a low of 32.34 in 2020 and a high of 36.06 in 2021. The ratio ended the period at 33.60 in 2022, nearly identical to the 33.72 recorded in 2018. This stability indicates that the increase in share price was largely supported by the corresponding growth in free cash flow available to shareholders.
AI Ask an analyst for more