Valuation TransUnion

Equities

Market Closed - Nyse Other stock markets 04:00:02 2024-09-16 pm EDT			5-day change	1st Jan Change
101.18 ^USD	+0.79%		+7.43%	+47.26%

Sep. 13	Analyst recommendations: Oracle, McDonald's, S&P Global, Adobe...
Sep. 12	Analyst recommendations: J.P. Morgan Chase, T-Mobile US, Blackstone, Equinix...

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	16,120	18,882	22,720	10,936	13,309	19,659	-	-
Change	-	17.13%	20.33%	-51.87%	21.7%	47.71%	-	-
Enterprise Value (EV) ¹	19,503	21,843	27,243	16,021	18,170	24,180	23,600	22,809
Change	-	12%	24.73%	-41.19%	13.41%	33.08%	-2.4%	-3.35%
P/E ratio	47.3x	55.4x	16.5x	40.5x	-64.2x	63.8x	37.4x	27.5x
PBR	7.19x	7.44x	5.82x	2.62x	3.32x	4.52x	4.02x	3.59x
PEG	-	-50.14x	0x	-0.5x	0x	-0x	0.5x	0.8x
Capitalization / Revenue	6.07x	6.95x	7.68x	2.95x	3.47x	4.75x	4.42x	4.06x
EV / Revenue	7.34x	8.04x	9.2x	4.32x	4.74x	5.84x	5.3x	4.71x
EV / EBITDA	18.4x	20.9x	23.5x	11.9x	13.5x	16.4x	14.3x	12.4x
EV / EBIT	21.4x	25x	26.7x	13.8x	16x	19.5x	16.8x	14.5x
EV / FCF	33.7x	38.1x	46.6x	-16,021x	53.7x	55.4x	33.8x	21.9x
FCF Yield	2.96%	2.62%	2.14%	-0.01%	1.86%	1.8%	2.96%	4.56%
Dividend per Share ²	0.3	0.3	0.38	0.4	0.42	0.43	0.4617	0.524
Rate of return	0.35%	0.3%	0.32%	0.7%	0.61%	0.42%	0.46%	0.52%
EPS ²	1.81	1.79	7.19	1.4	-1.07	1.586	2.703	3.681
Distribution rate	16.6%	16.8%	5.29%	28.6%	-39.3%	27.1%	17.1%	14.2%
Net sales ¹	2,656	2,717	2,960	3,710	3,831	4,137	4,449	4,847
EBITDA ¹	1,059	1,045	1,157	1,346	1,344	1,471	1,647	1,837
EBIT ¹	909.8	873.3	1,020	1,165	1,134	1,239	1,405	1,577
Net income ¹	346.9	343.2	1,387	269.5	-206.2	311.1	526.2	706.8
Net Debt ¹	3,383	2,961	4,524	5,085	4,860	4,521	3,940	3,149
Reference price ²	85.61	99.22	118.58	56.75	68.71	101.18	101.18	101.18
Nbr of stocks (in thousands)	188,300	190,300	191,600	192,700	193,700	194,300	-	-
Announcement Date	2/18/20	2/16/21	2/22/22	2/14/23	2/13/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
TRANSUNION	63.31x	5.81x	16.33x	+0.43%	19.51B
S&P GLOBAL, INC.	45.96x	12.6x	26.06x	+0.70%	163B
THOMSON REUTERS CORPORATION	43.77x	10.86x	28.3x	+1.26%	77.75B
MSCI, INC.	41.17x	16.94x	28.43x	+1.11%	44.2B
WOLTERS KLUWER N.V.	34.78x	6.79x	20.77x	+1.44%	41.17B
EQUIFAX INC.	55.79x	7.49x	22.94x	+0.50%	37.96B
FACTSET RESEARCH SYSTEMS, INC.	30.06x	8.18x	20.49x	+0.91%	16.94B
COMPUTERSHARE LIMITED	24.6x	3.67x	9.37x	+3.42%	11.13B
DUN & BRADSTREET HOLDINGS, INC.	275.6x	3.46x	8.88x	+1.73%	5.12B
CLARIVATE PLC	-13.18x	3.38x	8.16x	-.--%	4.76B
Average	60.18x	7.92x	18.97x	+1.15%	42.11B
Weighted average by Cap.	46.57x	10.76x	24.40x	+0.97%