|
Market Closed -
Sao Paulo
15:00:40 2026-10-29 EDT
|
5-day change | 1st Jan Change | ||
| 75.70 BRL | +3.53% |
|
+12.15% | +1.88% |
| 10-28 | Evercore ISI Adjusts MSCI Price Target to $722 From $726 | MT |
| 10-28 | Argus Research Adjusts MSCI Price Target to $675 From $660 | 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 | 43,253 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | 0.33% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 49,597 | 49,460 | 49,238 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | 1.64% | -0.28% | -0.45% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 31.2x | 28.7x | 25.2x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -14.7x | -14.4x | -14.3x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.2x | 3.33x | 1.8x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 12.3x | 11.3x | 10.4x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 14.1x | 12.9x | 11.8x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 23x | 20.8x | 18.9x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 25.3x | 22.8x | 20.6x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 32.5x | 28.2x | 25.1x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.08% | 3.55% | 3.98% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.068 | 9.251 | 10.56 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.3% | 1.5% | 1.71% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.83 | 21.54 | 24.58 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 40.7% | 42.9% | 43% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,525 | 3,845 | 4,177 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,161 | 2,379 | 2,609 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,960 | 2,173 | 2,392 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,433 | 1,524 | 1,701 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 6,344 | 6,207 | 5,985 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 618.55 | 618.55 | 618.55 |
| Nbr of stocks (in thousands) | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | 71,500 | - | - |
| Announcement Date | 1/27/22 | 1/31/23 | 1/30/24 | 1/29/25 | 1/28/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.17x | 9.66x | 18.16x | 0.87% | 130B | |
| 29.19x | 10.63x | 20.03x | 0.87% | 82.29B | |
| 30.21x | 6.71x | 17.11x | 2.22% | 50.16B | |
| 30.52x | 14.07x | 22.96x | 1.33% | 43.25B | |
| 21.21x | 4.28x | 11.84x | 1.99% | 33.73B | |
| 16.1x | 3.59x | 10.76x | 3.22% | 20.82B | |
| 26.96x | 3.81x | 11.93x | 1.27% | 20.6B | |
| 19.24x | 2.87x | 11.81x | 2.44% | 19.98B | |
| 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% |
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
- M1SC34 Stock
- Valuation MSCI Inc.
Select your edition
All financial news and data tailored to specific country editions
