Valuation Morningstar, Inc. Xetra

Stocks

Market Closed - Xetra Other stock markets 01:35:48 31/07/26 am AEST			5-day change	1st Jan Change
167.10 ^EUR	+10.01%		+13.94%	+377.43%

31/07	Ameren's mega gas plant won't end US Midwest's power crunch, company analysis shows	RE
30/07	Morningstar Q2 Adjusted Earnings, Revenue Rise	MT

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	7,245	-	-
Change	-	-37.62%	32.95%	18.16%	-38.11%	-18.94%	-	-
Enterprise Value (EV) ¹	14,738	10,003	12,806	14,589	9,482	8,410	8,087	7,798
Change	-	-32.13%	28.02%	13.93%	-35.01%	-11.3%	-3.85%	-3.57%
P/E	-	132x	87x	39.2x	24.5x	17.7x	15.5x	13.3x
PBR	-	-	-	8.97x	7.51x	7.17x	6.46x	5.47x
PEG	-	-	1x	0x	7.25x	0.8x	1.1x	0.8x
Capitalization / Revenue	-	4.91x	6x	6.35x	3.65x	2.74x	2.6x	2.46x
EV / Revenue	-	5.35x	6.28x	6.41x	3.88x	3.18x	2.9x	2.64x
EV / EBITDA	-	25.1x	29x	23.9x	13.2x	10.2x	8.9x	7.8x
EV / EBIT	-	33.5x	-	29.5x	16.3x	12.1x	10.5x	8.59x
EV / FCF	-	59.4x	64.9x	32.5x	21.4x	14.9x	13.5x	-
FCF Yield	-	1.68%	1.54%	3.08%	4.67%	6.69%	7.43%	-
Dividend per Share ²	-	1.44	1.5	1.67	1.88	2.013	2.213	2.867
Rate of return	-	0.66%	0.52%	0.5%	0.87%	1.04%	1.15%	1.48%
EPS ²	-	1.64	3.29	8.58	8.87	10.93	12.45	14.54
Distribution rate	-	87.8%	45.6%	19.5%	21.2%	18.4%	17.8%	19.7%
Net sales ¹	-	1,871	2,039	2,275	2,446	2,648	2,789	2,950
EBITDA ¹	-	398.8	440.9	611.2	716.5	827.9	909	999.7
EBIT ¹	-	298.9	-	493.8	582.9	694.9	772.3	908.2
Net income ¹	193.3	70.5	141.1	369.9	374.2	416.5	462.3	522.2
Net Debt ¹	-	809.2	583.4	147.6	543.9	1,166	842.3	553.4
Reference price ²	341.99	216.59	286.24	336.76	217.31	193.12	193.12	193.12
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EXPERIAN PLC	22.49x	4.53x	12.57x	1.88%	36.16B
DONNELLEY FINANCIAL SOLUTIONS, INC.	12.66x	-	-	-	1.28B
Average	17.58x	4.53x	12.57x	1.88%	18.72B
Weighted average by Cap.	22.16x	4.53x	12.57x	1.88%