|
Market Closed -
Other stock markets
|
After hours 04:00:00 | |||
| 550.79 USD | -0.31% |
|
548.02 | -0.50% |
| 07-24 | Autonomous Research Adjusts Price Target on MSCI to $805 From $797, Maintains Outperform Rating | MT |
| 07-23 | MSCI Licenses Indexes to Singapore Exchange for New Futures, Options | MT |
Company Valuation: MSCI, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 50,514 | 37,194 | 44,738 | 47,024 | 43,110 | 40,042 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -7.12% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 45,875 | 45,697 | 45,455 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | -5.99% | -0.39% | -0.53% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 27.9x | 25.4x | 22.3x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15x | -14.7x | -14.6x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 2.58x | 1.6x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 11.4x | 10.5x | 9.67x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 13.1x | 12x | 11x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 21.2x | 19.2x | 17.5x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 23.4x | 20.9x | 18.9x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 28.5x | 25.6x | 23.2x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.51% | 3.9% | 4.31% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.143 | 9.293 | 10.57 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.48% | 1.69% | 1.92% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.75 | 21.7 | 24.68 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 41.2% | 42.8% | 42.8% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,513 | 3,822 | 4,140 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,160 | 2,381 | 2,602 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,962 | 2,182 | 2,401 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,431 | 1,547 | 1,724 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 5,832 | 5,655 | 5,412 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 550.79 | 550.79 | 550.79 |
| Nbr of stocks (in thousands) | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | 72,700 | - | - |
| Announcement Date | 27/01/22 | 31/01/23 | 30/01/24 | 29/01/25 | 28/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.88x | 13.06x | 21.23x | 1.48% | 40.04B | |
| 25.99x | 8.7x | 16.65x | 0.92% | 126B | |
| 22.61x | 5.12x | 12.8x | 2.85% | 39.35B | |
| 25.76x | 3.72x | 11.77x | 1.3% | 20.27B | |
| 24.95x | 5.09x | 12.91x | 2.86% | 15.97B | |
| 11.94x | 2.83x | 8.53x | 4.32% | 15.85B | |
| 18.13x | 3.71x | 10.49x | 0.67% | 14.75B | |
| 16.88x | 4.11x | 11.02x | 1.77% | 9.05B | |
| 41.66x | - | - | 0.7% | 3.46B | |
| Average | 23.98x | 5.79x | 13.18x | 1.87% | 31.66B | |
| Weighted average by Cap. | 24.43x | 7.52x | 15.24x | 1.6% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MSCI Stock
- Valuation MSCI, Inc.
Select your edition
All financial news and data tailored to specific country editions
