Valuation Morningstar, Inc.

Stocks

Real-time Estimate Cboe BZX 03:38:52 26/08/26 am AEST			5-day change	1st Jan Change
215.44 ^USD	-0.95%		+3.39%	-0.69%

03:35am	Morningstar, Inc., Pitchbook and Google Cloud Form Strategic Alliance for Gemini Enterprise for Financial Services	CI
08:59pm	Japanese bond funds see record inflows as yields attract European buyers	RE

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	8,159	-	-
Change	-	-37.62%	32.95%	18.16%	-38.11%	-8.71%	-	-
Enterprise Value (EV) ¹	14,738	10,003	12,806	14,589	9,482	9,186	8,848	8,738
Change	-	-32.13%	28.02%	13.93%	-35.01%	-3.12%	-3.68%	-1.25%
P/E	-	132x	87x	39.2x	24.5x	20.1x	17.6x	14.7x
PBR	-	-	-	8.97x	7.51x	7.51x	6.16x	6.16x
PEG	-	-	1x	0x	7.25x	0.9x	1.2x	0.8x
Capitalization / Revenue	-	4.91x	6x	6.35x	3.65x	3.08x	2.91x	2.75x
EV / Revenue	-	5.35x	6.28x	6.41x	3.88x	3.47x	3.16x	2.94x
EV / EBITDA	-	25.1x	29x	23.9x	13.2x	11.1x	9.76x	8.64x
EV / EBIT	-	33.5x	-	29.5x	16.3x	13.2x	11.6x	10.2x
EV / FCF	-	59.4x	64.9x	32.5x	21.4x	18.2x	14.7x	13.4x
FCF Yield	-	1.68%	1.54%	3.08%	4.67%	5.5%	6.8%	7.45%
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%	0.92%	1.01%	1.34%
EPS ²	-	1.64	3.29	8.58	8.87	10.82	12.38	14.77
Distribution rate	-	87.8%	45.6%	19.5%	21.2%	18.5%	17.8%	19.8%
Net sales ¹	-	1,871	2,039	2,275	2,446	2,649	2,801	2,969
EBITDA ¹	-	398.8	440.9	611.2	716.5	828.4	906.1	1,012
EBIT ¹	-	298.9	-	493.8	582.9	693.6	763.5	855.1
Net income ¹	193.3	70.5	141.1	369.9	374.2	413.4	461.1	527.2
Net Debt ¹	-	809.2	583.4	147.6	543.9	1,027	688.9	578.5
Reference price ²	341.99	216.59	286.24	336.76	217.31	217.50	217.50	217.50
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

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.($)
MORNINGSTAR, INC.	20.11x	3.47x	11.09x	0.92%	8.16B
EXPERIAN PLC	22.26x	4.49x	12.44x	1.9%	35.76B
DONNELLEY FINANCIAL SOLUTIONS, INC.	11.91x	-	-	-	1.17B
Average	18.09x	3.98x	11.76x	1.41%	15.03B
Weighted average by Cap.	21.60x	4.30x	12.19x	1.72%