Valuation TransUnion

Stocks

Market Closed - NYSE 16:00:03 2026-10-16 EDT			5-day change	1st Jan Change
74.08 ^USD	-0.05%		+13.13%	-13.61%

10-16	BofA Securities Adjusts Price Target on TransUnion to $85 From $92	MT
10-16	Morgan Stanley Adjusts Price Target on TransUnion to $85 From $92	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,720	10,936	13,309	18,069	16,653	14,194	-	-
Change	-	-51.87%	21.7%	35.77%	-7.84%	-14.77%	-	-
Enterprise Value (EV) ¹	27,243	16,021	18,170	22,537	20,903	18,614	18,064	17,519
Change	-	-41.19%	13.41%	24.04%	-7.25%	-10.95%	-2.96%	-3.01%
P/E	16.5x	40.5x	-64.2x	63.9x	37x	18x	21.3x	16.9x
PBR	5.82x	2.62x	3.32x	4.28x	3.72x	2.84x	2.6x	2.33x
PEG	-	-0.5x	0x	-0x	0.6x	0.2x	-1.4x	0.7x
Capitalization / Revenue	7.68x	2.95x	3.47x	4.32x	3.64x	2.75x	2.57x	2.38x
EV / Revenue	9.2x	4.32x	4.74x	5.39x	4.57x	3.61x	3.27x	2.93x
EV / EBITDA	23.5x	11.9x	13.5x	15x	12.7x	10.2x	9.07x	7.91x
EV / EBIT	26.7x	13.8x	16x	17.3x	15.1x	15.6x	13.5x	11.2x
EV / FCF	46.6x	-16,021x	53.7x	43.6x	31.6x	20.9x	17.9x	15.3x
FCF Yield	2.14%	-0.01%	1.86%	2.29%	3.17%	4.78%	5.57%	6.54%
Dividend per Share ²	0.38	0.4	0.42	0.42	0.46	0.5097	0.5649	0.6429
Rate of return	0.32%	0.7%	0.61%	0.45%	0.54%	0.69%	0.76%	0.87%
EPS ²	7.19	1.4	-1.07	1.45	2.32	4.119	3.47	4.371
Distribution rate	5.29%	28.6%	-39.3%	29%	19.8%	12.4%	16.3%	14.7%
Net sales ¹	2,960	3,710	3,831	4,184	4,576	5,162	5,526	5,970
EBITDA ¹	1,157	1,346	1,344	1,506	1,646	1,820	1,992	2,214
EBIT ¹	1,020	1,165	1,134	1,300	1,385	1,197	1,343	1,567
Net income ¹	1,387	269.5	-206.2	284.4	455.4	820.1	662.8	814.7
Net Debt ¹	4,524	5,085	4,860	4,468	4,250	4,420	3,870	3,326
Reference price ²	118.58	56.75	68.71	92.71	85.75	74.08	74.08	74.08
Nbr of stocks (in thousands)	191,600	192,700	193,700	194,900	194,200	191,600	-	-
Announcement Date	2/22/22	2/14/23	2/13/24	2/13/25	2/12/26	-	-	-

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.($)
TRANSUNION	17.99x	3.61x	10.23x	0.69%	14.19B
S&P GLOBAL, INC.	26.51x	9.46x	17.94x	0.91%	127B
MOODY'S CORPORATION	30.07x	10.79x	20.33x	0.86%	84B
THOMSON REUTERS CORPORATION	27x	6.11x	15.29x	2.36%	47.21B
MSCI, INC.	28.61x	13.41x	21.86x	1.45%	41.37B
EXPERIAN PLC	20.86x	4.22x	11.67x	2.03%	33.18B
WOLTERS KLUWER N.V.	15.72x	3.51x	10.52x	3.31%	20.44B
BROADRIDGE FINANCIAL SOLUTIONS, INC.	19.04x	2.84x	11.7x	2.47%	19.77B
EQUIFAX INC.	24.57x	3.56x	11.25x	1.39%	18.94B
COMPUTERSHARE LIMITED	21.29x	5x	12.49x	3.12%	16.88B
Average	23.17x	6.25x	14.33x	1.86%	42.26B
Weighted average by Cap.	25.58x	8.09x	16.58x	1.49%