Valuation Moody's Corporation Sao Paulo

Stocks

Delayed Sao Paulo 13:15:10 2026-10-26 EDT			5-day change	1st Jan Change
82.09 ^BRL	+8.13%		+8.89%	-9.38%

10-27	Wall Street gets out its checkbook for Anthropic, while Broadcom steps up
10-22	Deutsche Bank Adjusts Price Target on Moody's to $561 From $559	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	72,609	51,033	71,475	85,789	91,133	82,293	-	-
Change	-	-29.72%	40.06%	20.03%	6.23%	-9.7%	-	-
Enterprise Value (EV) ¹	78,120	56,563	76,283	90,243	95,679	87,547	87,167	86,668
Change	-	-27.59%	34.86%	18.3%	6.02%	-8.5%	-0.43%	-0.57%
P/E	33.2x	37.4x	44.7x	42x	37.4x	29.2x	27.3x	24.1x
PBR	26.7x	19.1x	21.7x	23.9x	21.7x	23.9x	20.2x	16.7x
PEG	-	-1x	2.6x	1.4x	1.7x	1.5x	3.95x	1.8x
Capitalization / Revenue	11.7x	9.33x	12.1x	12.1x	11.8x	10x	9.37x	8.72x
EV / Revenue	12.6x	10.3x	12.9x	12.7x	12.4x	10.6x	9.92x	9.18x
EV / EBITDA	25.2x	24.3x	29.4x	26.5x	24.3x	20x	18.5x	16.9x
EV / EBIT	27.5x	30x	35.7x	31.4x	28.6x	23.5x	21.2x	19x
EV / FCF	41.9x	47.5x	40.6x	35.8x	37.2x	30.3x	26.8x	24x
FCF Yield	2.39%	2.11%	2.46%	2.79%	2.69%	3.3%	3.74%	4.16%
Dividend per Share ²	2.48	2.8	3.08	3.4	3.76	4.163	4.536	4.958
Rate of return	0.63%	1%	0.79%	0.72%	0.74%	0.87%	0.95%	1.04%
EPS ²	11.78	7.44	8.73	11.26	13.67	16.35	17.48	19.78
Distribution rate	21.1%	37.6%	35.3%	30.2%	27.5%	25.5%	25.9%	25.1%
Net sales ¹	6,218	5,468	5,916	7,088	7,718	8,232	8,783	9,439
EBITDA ¹	3,101	2,328	2,597	3,408	3,942	4,371	4,701	5,137
EBIT ¹	2,844	1,883	2,137	2,875	3,351	3,718	4,119	4,559
Net income ¹	2,214	1,374	1,607	2,058	2,459	2,853	2,978	3,298
Net Debt ¹	5,511	5,530	4,808	4,454	4,546	5,255	4,874	4,375
Reference price ²	390.58	278.62	390.56	473.37	510.85	477.27	477.27	477.27
Nbr of stocks (in thousands)	185,900	183,162	183,007	181,231	178,395	172,424	-	-
Announcement Date	2/10/22	1/31/23	2/13/24	2/13/25	2/18/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
S&P GLOBAL, INC.	27.17x	9.66x	18.16x	0.87%	130B
MOODY'S CORPORATION	29.19x	10.63x	20.03x	0.87%	82.29B
THOMSON REUTERS CORPORATION	30.21x	6.71x	17.11x	2.22%	50.16B
MSCI, INC.	30.52x	14.07x	22.96x	1.33%	43.25B
EXPERIAN PLC	21.21x	4.28x	11.84x	1.99%	33.73B
WOLTERS KLUWER N.V.	16.1x	3.59x	10.76x	3.22%	20.82B
EQUIFAX INC.	26.96x	3.81x	11.93x	1.27%	20.6B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	19.24x	2.87x	11.81x	2.44%	19.98B
COMPUTERSHARE LIMITED	22.04x	5.18x	12.93x	3.01%	17.48B
Average	24.74x	6.76x	15.28x	1.92%	46.51B
Weighted average by Cap.	26.64x	8.42x	17.19x	1.47%