|
Market Closed -
Other stock markets
|
After hours 04:00:02 pm | |||
| 167.10 EUR | +10.01% |
|
167.58 | +0.28% |
| 03:15pm | Ameren's mega gas plant won't end US Midwest's power crunch, company analysis shows | RE |
| Jul. 29 | Morningstar Q2 Adjusted Earnings, Revenue Rise | MT |
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 | 7,452 | - | - |
| Change | - | -37.62% | 32.95% | 18.16% | -38.11% | -16.62% | - | - |
| Enterprise Value (EV) 1 | 14,738 | 10,003 | 12,806 | 14,589 | 9,482 | 8,618 | 8,295 | 8,006 |
| Change | - | -32.13% | 28.02% | 13.93% | -35.01% | -9.11% | -3.75% | -3.48% |
| P/E | - | 132x | 87x | 39.2x | 24.5x | 18.2x | 16x | 13.7x |
| PBR | - | - | - | 8.97x | 7.51x | 7.38x | 6.64x | 5.63x |
| PEG | - | - | 1x | 0x | 7.25x | 0.8x | 1.1x | 0.8x |
| Capitalization / Revenue | - | 4.91x | 6x | 6.35x | 3.65x | 2.81x | 2.67x | 2.53x |
| EV / Revenue | - | 5.35x | 6.28x | 6.41x | 3.88x | 3.25x | 2.97x | 2.71x |
| EV / EBITDA | - | 25.1x | 29x | 23.9x | 13.2x | 10.4x | 9.13x | 8.01x |
| EV / EBIT | - | 33.5x | - | 29.5x | 16.3x | 12.4x | 10.7x | 8.82x |
| EV / FCF | - | 59.4x | 64.9x | 32.5x | 21.4x | 15.3x | 13.8x | - |
| FCF Yield | - | 1.68% | 1.54% | 3.08% | 4.67% | 6.53% | 7.24% | - |
| 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% | 1.01% | 1.11% | 1.44% |
| 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 | 198.66 | 198.66 | 198.66 |
| Nbr of stocks (in thousands) | 43,095 | 42,446 | 42,700 | 42,884 | 41,129 | 37,514 | - | - |
| Announcement Date | 2/24/22 | 2/23/23 | 2/22/24 | 2/26/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.49x | 4.53x | 12.57x | 1.88% | 36.16B | |
| 12.66x | - | - | - | 1.28B | |
| 29.31x | 2.64x | 10.32x | - | 372M | |
| Average | 21.49x | 3.59x | 11.44x | 1.88% | 12.6B | |
| Weighted average by Cap. | 22.23x | 4.51x | 12.55x | 1.88% |
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
- MRS Stock
- Valuation Morningstar, Inc.
Select your edition
All financial news and data tailored to specific country editions
