|
End-of-day quote
Xetra
2026-09-03
|
5-day change | 1st Jan Change | ||
| 492.90 EUR | +1.78% |
|
-0.71% | -1.14% |
| 08-18 | FTSE Russell continues to defer Indonesian index additions, tier changes until December | RE |
| 08-12 | MSCI to drop ride-hailing firm GoTo from Indonesia index on liquidity concerns | RE |
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 | 41,658 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -3.37% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 47,490 | 47,313 | 47,070 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | -2.68% | -0.37% | -0.51% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 28.7x | 26.4x | 23.2x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15.6x | -15.3x | -15.2x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 3.04x | 1.7x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 11.8x | 10.9x | 10.1x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 13.5x | 12.4x | 11.4x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 21.9x | 19.9x | 18.1x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 24.1x | 21.7x | 19.6x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 29.5x | 26.6x | 24x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.39% | 3.77% | 4.16% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.225 | 9.293 | 10.57 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.44% | 1.62% | 1.84% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.96 | 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 | 3,516 | 3,822 | 4,135 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,168 | 2,381 | 2,600 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,970 | 2,182 | 2,401 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,446 | 1,547 | 1,725 |
| 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 | 573.01 | 573.01 | 573.01 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.64x | 9.87x | 18.69x | 0.88% | 131B | |
| 26.09x | 5.91x | 14.83x | 2.43% | 45.79B | |
| 28.7x | 13.51x | 21.91x | 1.44% | 41.66B | |
| 26.54x | 3.8x | 12.01x | 1.27% | 20.8B | |
| 13.15x | 3.05x | 9.15x | 3.92% | 17.84B | |
| 20.98x | 4.93x | 12.33x | 3.16% | 16.6B | |
| 18.73x | 3.8x | 10.78x | 0.64% | 15.31B | |
| 20.04x | 4.8x | 12.85x | 1.49% | 10.74B | |
| 45.74x | - | - | 0.68% | 3.59B | |
| Average | 25.29x | 6.21x | 14.07x | 1.77% | 33.67B | |
| Weighted average by Cap. | 25.75x | 8.18x | 16.55x | 1.53% |
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
- 3HM Stock
- Valuation MSCI Inc.
Select your edition
All financial news and data tailored to specific country editions
