Valuation MSCI Inc. Xetra

Stocks

Real-time Estimate Tradegate Other stock markets 12:42:53 2026-07-23 EDT			5-day change	1st Jan Change
487.95 ^EUR	-0.80%		-7.71%	-1.34%

06:54am	MSCI Licenses Indexes to Singapore Exchange for New Futures, Options	MT
06:33am	Singapore's bourse operator to expand derivatives offerings under new MSCI deal	RE

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	41,508	-	-
Change	-	-26.37%	20.28%	5.11%	-8.32%	-3.72%	-	-
Enterprise Value (EV) ¹	53,254	40,713	48,784	51,125	48,797	47,354	47,192	46,989
Change	-	-23.55%	19.83%	4.8%	-4.55%	-2.96%	-0.34%	-0.43%
P/E	70.4x	43.4x	39.3x	42.7x	36.6x	28.6x	26.2x	23x
PBR	-309x	-36.9x	-60.5x	-49.6x	-15.9x	-15.6x	-15.3x	-15.1x
PEG	-	1.9x	1.1x	-18.07x	3.1x	1x	2.89x	1.7x
Capitalization / Revenue	24.7x	16.5x	17.7x	16.5x	13.8x	11.8x	10.9x	10x
EV / Revenue	26.1x	18.1x	19.3x	17.9x	15.6x	13.5x	12.3x	11.3x
EV / EBITDA	44.5x	30.6x	32x	29.8x	25.6x	21.9x	19.8x	18x
EV / EBIT	49.6x	33.7x	35.2x	33.4x	28.5x	24.2x	21.6x	19.5x
EV / FCF	60.3x	39.8x	42.6x	36.9x	33.5x	29.4x	26.5x	24x
FCF Yield	1.66%	2.51%	2.35%	2.71%	2.99%	3.4%	3.78%	4.17%
Dividend per Share ²	3.64	4.58	5.52	6.4	7.2	8.131	9.293	10.57
Rate of return	0.59%	0.98%	0.98%	1.07%	1.25%	1.42%	1.63%	1.85%
EPS ²	8.7	10.72	14.39	14.05	15.69	20	21.81	24.84
Distribution rate	41.8%	42.7%	38.4%	45.6%	45.9%	40.7%	42.6%	42.6%
Net sales ¹	2,044	2,249	2,529	2,856	3,134	3,513	3,823	4,143
EBITDA ¹	1,197	1,330	1,523	1,716	1,906	2,157	2,385	2,607
EBIT ¹	1,073	1,208	1,385	1,529	1,714	1,958	2,188	2,411
Net income ¹	726	870.6	1,149	1,109	1,202	1,436	1,555	1,735
Net Debt ¹	2,740	3,518	4,046	4,101	5,687	5,846	5,684	5,481
Reference price ²	612.69	465.17	565.65	600.01	573.73	570.95	570.95	570.95
Nbr of stocks (in thousands)	82,447	79,958	79,091	78,371	75,140	72,700	-	-
Announcement Date	1/27/22	1/31/23	1/30/24	1/29/25	1/28/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
S&P GLOBAL, INC.	26.15x	8.75x	16.74x	0.91%	127B
THOMSON REUTERS CORPORATION	21.88x	4.97x	12.41x	2.94%	38.09B
EQUIFAX INC.	25.44x	3.71x	11.74x	1.31%	20.03B
COMPUTERSHARE LIMITED	25.22x	5.15x	13.04x	2.83%	16.14B
WOLTERS KLUWER N.V.	11.47x	2.74x	8.27x	4.49%	15.26B
TRANSUNION	17.87x	3.66x	10.38x	0.68%	14.54B
FACTSET RESEARCH SYSTEMS, INC.	16.27x	3.98x	10.67x	1.84%	8.72B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	42.94x	-	-	0.68%	3.57B
Average	23.41x	4.71x	11.89x	1.96%	30.42B
Weighted average by Cap.	23.84x	6.62x	14.24x	1.63%