|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 580.25 USD | +0.78% |
|
+5.27% | +1.06% |
| 07-28 | You Buy the ETF. Who Collects the Toll? |  |
| 07-24 | Autonomous Research Adjusts Price Target on MSCI to $805 From $797, Maintains Outperform Rating | 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 | 41,856 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -2.91% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 47,689 | 47,511 | 47,269 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | -2.27% | -0.37% | -0.51% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 29.1x | 26.5x | 23.3x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15.7x | -15.4x | -15.3x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 2.69x | 1.7x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 11.9x | 11x | 10.1x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 13.6x | 12.4x | 11.4x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 22.1x | 20x | 18.2x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 24.3x | 21.8x | 19.7x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 29.6x | 26.7x | 24.1x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.38% | 3.75% | 4.14% |
| 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% | 1.41% | 1.61% | 1.84% |
| 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 | 2,603 |
| 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 | 1,725 |
| 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 | 575.74 | 575.74 | 575.74 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.15x | 13.58x | 22.07x | 1.41% | 41.86B | |
| 25.86x | 9.29x | 17.6x | 0.95% | 122B | |
| 24.79x | 5.58x | 13.95x | 2.6% | 43.09B | |
| 26.3x | 3.77x | 11.94x | 1.27% | 20.69B | |
| 13.15x | 3.06x | 9.21x | 3.92% | 17.65B | |
| 25.82x | 5.27x | 13.35x | 2.77% | 16.53B | |
| 18.85x | 3.82x | 10.83x | 0.63% | 15.38B | |
| 17.46x | 4.24x | 11.35x | 1.71% | 9.35B | |
| 41.69x | - | - | 0.7% | 3.47B | |
| Average | 24.79x | 6.08x | 13.79x | 1.77% | 32.26B | |
| Weighted average by Cap. | 24.98x | 7.89x | 15.97x | 1.57% |
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
