|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 551.09 USD | +0.27% |
|
+2.38% | -8.15% |
| Dec. 12 | PREVIEW-Analysts flag risks for Strategy at Nasdaq 100 index reshuffle | RE |
| Dec. 09 | MSCI Insider Bought Shares Worth $6,701,732, According to a Recent SEC Filing | MT |
Company Valuation: MSCI, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 37,015 | 50,514 | 37,194 | 44,738 | 47,024 | 41,409 | - | - |
| Change | - | 36.47% | -26.37% | 20.28% | 5.11% | -11.94% | - | - |
| Enterprise Value (EV) 1 | 39,081 | 53,254 | 40,713 | 48,784 | 51,125 | 46,508 | 46,475 | 46,238 |
| Change | - | 36.27% | -23.55% | 19.83% | 4.8% | -9.03% | -0.07% | -0.51% |
| P/E ratio | 62.7x | 70.4x | 43.4x | 39.3x | 42.7x | 34.2x | 29.8x | 26.2x |
| PBR | -83.2x | -309x | -36.9x | -60.5x | -49.6x | -20.3x | -19.1x | -20.6x |
| PEG | - | 3.2x | 1.9x | 1.1x | -18.07x | 2.3x | 2x | 1.9x |
| Capitalization / Revenue | 21.8x | 24.7x | 16.5x | 17.7x | 16.5x | 13.2x | 12.1x | 11.1x |
| EV / Revenue | 23.1x | 26.1x | 18.1x | 19.3x | 17.9x | 14.8x | 13.6x | 12.4x |
| EV / EBITDA | 40.2x | 44.5x | 30.6x | 32x | 29.8x | 24.5x | 22.1x | 20.1x |
| EV / EBIT | 44.2x | 49.6x | 33.7x | 35.2x | 33.4x | 27.2x | 23.8x | 21.4x |
| EV / FCF | 51.4x | 60.3x | 39.8x | 42.6x | 36.9x | 32.3x | 29.6x | 27x |
| FCF Yield | 1.95% | 1.66% | 2.51% | 2.35% | 2.71% | 3.1% | 3.38% | 3.71% |
| Dividend per Share 2 | 2.92 | 3.64 | 4.58 | 5.52 | 6.4 | 7.192 | 8.223 | 9.053 |
| Rate of return | 0.65% | 0.59% | 0.98% | 0.98% | 1.07% | 1.31% | 1.49% | 1.64% |
| EPS 2 | 7.12 | 8.7 | 10.72 | 14.39 | 14.05 | 16.12 | 18.48 | 21 |
| Distribution rate | 41% | 41.8% | 42.7% | 38.4% | 45.6% | 44.6% | 44.5% | 43.1% |
| Net sales 1 | 1,695 | 2,044 | 2,249 | 2,529 | 2,856 | 3,132 | 3,428 | 3,715 |
| EBITDA 1 | 971.5 | 1,197 | 1,330 | 1,523 | 1,716 | 1,898 | 2,107 | 2,303 |
| EBIT 1 | 884.8 | 1,073 | 1,208 | 1,385 | 1,529 | 1,707 | 1,952 | 2,164 |
| Net income 1 | 601.8 | 726 | 870.6 | 1,149 | 1,109 | 1,243 | 1,377 | 1,541 |
| Net Debt 1 | 2,066 | 2,740 | 3,518 | 4,046 | 4,101 | 5,099 | 5,067 | 4,829 |
| Reference price 2 | 446.53 | 612.69 | 465.17 | 565.65 | 600.01 | 551.09 | 551.09 | 551.09 |
| Nbr of stocks (in thousands) | 82,895 | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | - | - |
| Announcement Date | 1/28/21 | 1/27/22 | 1/31/23 | 1/30/24 | 1/29/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.19x | 14.85x | 24.51x | 1.31% | 41.41B | |
| 34.14x | 10.53x | 20.65x | 0.76% | 152B | |
| 36.41x | 7.99x | 20.41x | 1.81% | 58.29B | |
| 39.55x | 5.22x | 16.31x | 0.85% | 27.03B | |
| 18.66x | 3.9x | 11.83x | 2.8% | 23.66B | |
| 36.54x | 4.59x | 12.75x | 0.54% | 16.44B | |
| 18.66x | 4.25x | 10.82x | 3.02% | 12.99B | |
| 19.17x | 4.87x | 13.01x | 1.56% | 10.94B | |
| 47.83x | - | - | 0.41% | 3.55B | |
| -11.14x | 2.59x | 6.42x | -.--% | 2.27B | |
| Average | 27.40x | 6.53x | 15.19x | 1.31% | 34.83B | |
| Weighted average by Cap. | 32.80x | 9.00x | 19.04x | 1.24% |
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
- Equities
- MSCI Stock
- Valuation MSCI, Inc.
Select your edition
All financial news and data tailored to specific country editions
