Valuation TransUnion

Stocks

Market Closed - NYSE 16:00:02 2026-09-15 EDT			5-day change	1st Jan Change
77.02 ^USD	-2.30%		-3.58%	-10.18%

09-15	TransUnion Presents at Barclays 24th Annual Global Financial Services Conference, Sep-15-2026 11:15 AM
09-15	Under Attack, Fair Isaac Defends Its Monopoly

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	15,104	-	-
Change	-	-51.87%	21.7%	35.77%	-7.84%	-9.3%	-	-
Enterprise Value (EV) ¹	27,243	16,021	18,170	22,537	20,903	19,458	18,899	18,332
Change	-	-41.19%	13.41%	24.04%	-7.25%	-6.91%	-2.87%	-3%
P/E	16.5x	40.5x	-64.2x	63.9x	37x	18.5x	21.7x	17.4x
PBR	5.82x	2.62x	3.32x	4.28x	3.72x	3.02x	2.72x	2.39x
PEG	-	-0.5x	0x	-0x	0.6x	0.2x	-1.5x	0.7x
Capitalization / Revenue	7.68x	2.95x	3.47x	4.32x	3.64x	2.92x	2.71x	2.51x
EV / Revenue	9.2x	4.32x	4.74x	5.39x	4.57x	3.76x	3.39x	3.04x
EV / EBITDA	23.5x	11.9x	13.5x	15x	12.7x	10.7x	9.37x	8.17x
EV / EBIT	26.7x	13.8x	16x	17.3x	15.1x	16x	13.7x	11.3x
EV / FCF	46.6x	-16,021x	53.7x	43.6x	31.6x	21.2x	18.3x	15.3x
FCF Yield	2.14%	-0.01%	1.86%	2.29%	3.17%	4.71%	5.45%	6.53%
Dividend per Share ²	0.38	0.4	0.42	0.42	0.46	0.5097	0.5021	0.5638
Rate of return	0.32%	0.7%	0.61%	0.45%	0.54%	0.65%	0.64%	0.72%
EPS ²	7.19	1.4	-1.07	1.45	2.32	4.265	3.639	4.519
Distribution rate	5.29%	28.6%	-39.3%	29%	19.8%	12%	13.8%	12.5%
Net sales ¹	2,960	3,710	3,831	4,184	4,576	5,172	5,576	6,027
EBITDA ¹	1,157	1,346	1,344	1,506	1,646	1,824	2,017	2,244
EBIT ¹	1,020	1,165	1,134	1,300	1,385	1,214	1,380	1,626
Net income ¹	1,387	269.5	-206.2	284.4	455.4	823.9	692.8	840.4
Net Debt ¹	4,524	5,085	4,860	4,468	4,250	4,354	3,795	3,228
Reference price ²	118.58	56.75	68.71	92.71	85.75	78.83	78.83	78.83
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
TRANSUNION	18.48x	3.76x	10.67x	0.65%	15.1B
S&P GLOBAL, INC.	25.96x	9.36x	17.74x	0.94%	123B
THOMSON REUTERS CORPORATION	26.02x	5.9x	14.79x	2.43%	45.74B
MSCI, INC.	27.73x	13.11x	21.26x	1.49%	40.25B
EQUIFAX INC.	25.79x	3.73x	11.8x	1.3%	20.24B
WOLTERS KLUWER N.V.	13.5x	3.12x	9.37x	3.82%	18.19B
COMPUTERSHARE LIMITED	20.69x	4.86x	12.15x	3.2%	16.37B
FACTSET RESEARCH SYSTEMS, INC.	18.38x	4.44x	11.89x	1.63%	9.85B
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	53.89x	-	-	0.58%	4.23B
Average	25.61x	6.04x	13.71x	1.78%	32.59B
Weighted average by Cap.	24.90x	7.83x	15.94x	1.58%