|
Market Closed -
NYSE
07:04:13 20/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 563.49 USD | -0.98% |
|
-0.29% | -1.78% |
| 20/10 | Colombia's peso hits over one-month high, lifting LatAm currencies | RE |
| 20/10 | LatAm FX edge higher with focus on Brazil polls | RE |
Company Valuation: MSCI, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 50,514 | 37,194 | 44,738 | 47,024 | 43,110 | 40,966 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -4.97% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 46,793 | 46,610 | 46,368 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | -4.11% | -0.39% | -0.52% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 28.4x | 26.2x | 23.1x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15.5x | -15x | -14.6x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 3.09x | 1.7x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 11.6x | 10.7x | 9.89x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 13.3x | 12.2x | 11.2x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 21.7x | 19.7x | 17.9x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 23.8x | 21.4x | 19.3x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 29x | 26.4x | 23.8x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.45% | 3.79% | 4.19% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.209 | 9.253 | 10.53 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.46% | 1.64% | 1.87% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.82 | 21.49 | 24.44 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 41.4% | 43% | 43.1% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,518 | 3,825 | 4,143 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,157 | 2,369 | 2,590 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,969 | 2,179 | 2,396 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,435 | 1,531 | 1,705 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 5,828 | 5,644 | 5,403 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 563.49 | 563.49 | 563.49 |
| Nbr of stocks (in thousands) | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | 72,700 | - | - |
| Announcement Date | 27/1/22 | 31/1/23 | 30/1/24 | 29/1/25 | 28/1/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.61x | 13.41x | 21.86x | 1.45% | 41.37B | |
| 26.51x | 9.46x | 17.94x | 0.91% | 127B | |
| 30.07x | 10.79x | 20.33x | 0.86% | 84B | |
| 27x | 6.11x | 15.29x | 2.36% | 47.21B | |
| 20.86x | 4.22x | 11.67x | 2.03% | 33.18B | |
| 15.72x | 3.51x | 10.51x | 3.31% | 20.44B | |
| 19.04x | 2.84x | 11.7x | 2.47% | 19.77B | |
| 24.57x | 3.56x | 11.25x | 1.39% | 18.94B | |
| 21.29x | 5x | 12.49x | 3.12% | 16.88B | |
| 17.99x | 3.61x | 10.23x | 0.69% | 14.19B | |
| Average | 23.17x | 6.25x | 14.33x | 1.86% | 42.26B | |
| Weighted average by Cap. | 25.58x | 8.09x | 16.58x | 1.49% |
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
- MSCI Stock
- Valuation MSCI, Inc.
Select your edition
All financial news and data tailored to specific country editions
