|
Real-time Estimate
Cboe BZX
12:48:41 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 210.84 USD | +0.77% |
|
+3.82% | -2.32% |
| 09:19pm | European majors set for Q3 earnings growth despite darkening view on consumer cyclicals | RE |
| 08:45pm | European shares set for best week since June as earnings, tech stability lift mood | RE |
Company Valuation: Morningstar, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,738 | 9,193 | 12,222 | 14,442 | 8,938 | 7,849 | - | - |
| Change | - | -37.62% | 32.95% | 18.16% | -38.11% | -12.18% | - | - |
| Enterprise Value (EV) 1 | 14,738 | 10,003 | 12,806 | 14,589 | 9,482 | 8,874 | 8,534 | 8,418 |
| Change | - | -32.13% | 28.02% | 13.93% | -35.01% | -6.41% | -3.83% | -1.36% |
| P/E | - | 132x | 87x | 39.2x | 24.5x | 19.3x | 16.8x | 14.1x |
| PBR | - | - | - | 8.97x | 7.51x | 7.21x | 5.9x | 5.83x |
| PEG | - | - | 1x | 0x | 7.25x | 0.9x | 1.2x | 0.7x |
| Capitalization / Revenue | - | 4.91x | 6x | 6.35x | 3.65x | 2.96x | 2.8x | 2.63x |
| EV / Revenue | - | 5.35x | 6.28x | 6.41x | 3.88x | 3.34x | 3.04x | 2.82x |
| EV / EBITDA | - | 25.1x | 29x | 23.9x | 13.2x | 10.7x | 9.39x | 8.28x |
| EV / EBIT | - | 33.5x | - | 29.5x | 16.3x | 12.7x | 11.1x | 9.79x |
| EV / FCF | - | 59.4x | 64.9x | 32.5x | 21.4x | 17.6x | 14.2x | 12.9x |
| FCF Yield | - | 1.68% | 1.54% | 3.08% | 4.67% | 5.7% | 7.05% | 7.73% |
| Dividend per Share 2 | - | 1.44 | 1.5 | 1.67 | 1.88 | 2.003 | 2.203 | 2.921 |
| Rate of return | - | 0.66% | 0.52% | 0.5% | 0.87% | 0.96% | 1.05% | 1.4% |
| EPS 2 | - | 1.64 | 3.29 | 8.58 | 8.87 | 10.86 | 12.44 | 14.87 |
| Distribution rate | - | 87.8% | 45.6% | 19.5% | 21.2% | 18.4% | 17.7% | 19.6% |
| Net sales 1 | - | 1,871 | 2,039 | 2,275 | 2,446 | 2,654 | 2,808 | 2,980 |
| EBITDA 1 | - | 398.8 | 440.9 | 611.2 | 716.5 | 830.9 | 909.2 | 1,017 |
| EBIT 1 | - | 298.9 | - | 493.8 | 582.9 | 696.1 | 766.6 | 860.1 |
| Net income 1 | 193.3 | 70.5 | 141.1 | 369.9 | 374.2 | 415.2 | 463.3 | 530.9 |
| Net Debt 1 | - | 809.2 | 583.4 | 147.6 | 543.9 | 1,025 | 684.7 | 568.5 |
| Reference price 2 | 341.99 | 216.59 | 286.24 | 336.76 | 217.31 | 209.24 | 209.24 | 209.24 |
| Nbr of stocks (in thousands) | 43,095 | 42,446 | 42,700 | 42,884 | 41,129 | 37,514 | - | - |
| Announcement Date | 24/2/22 | 23/2/23 | 22/2/24 | 26/2/25 | 12/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.26x | 3.34x | 10.68x | 0.96% | 7.85B | |
| 26.35x | 9.38x | 17.76x | 0.92% | 125B | |
| 29.95x | 10.76x | 20.27x | 0.86% | 83.77B | |
| 26.72x | 6.05x | 15.15x | 2.38% | 46.72B | |
| 28.88x | 13.53x | 22.05x | 1.43% | 41.81B | |
| 20.86x | 4.22x | 11.67x | 2.03% | 33.15B | |
| 15.7x | 3.51x | 10.51x | 3.32% | 20.33B | |
| 18.93x | 2.83x | 11.64x | 2.48% | 19.66B | |
| 24.48x | 3.56x | 11.24x | 1.39% | 18.95B | |
| 20.9x | 4.91x | 12.25x | 3.17% | 16.57B | |
| Average | 23.20x | 6.21x | 14.32x | 1.89% | 41.4B | |
| Weighted average by Cap. | 25.62x | 8.13x | 16.62x | 1.52% |
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
- MORN Stock
- Valuation Morningstar, Inc.
Select your edition
All financial news and data tailored to specific country editions
