|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 196.57 USD | -1.38% |
|
+1.79% | -9.54% |
| 12:03pm | Europe's getting hotter, markets are taking note | RE |
| 08-07 | Mike Joo leaves Bank of America after 20 years with them |  |
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 | 7,374 | - | - |
| Change | - | -37.62% | 32.95% | 18.16% | -38.11% | -17.5% | - | - |
| Enterprise Value (EV) 1 | 14,738 | 10,003 | 12,806 | 14,589 | 9,482 | 8,401 | 8,063 | 7,953 |
| Change | - | -32.13% | 28.02% | 13.93% | -35.01% | -11.4% | -4.02% | -1.37% |
| P/E | - | 132x | 87x | 39.2x | 24.5x | 18.2x | 15.9x | 13.3x |
| PBR | - | - | - | 8.97x | 7.51x | 6.79x | 5.57x | 5.57x |
| PEG | - | - | 1x | 0x | 7.25x | 0.8x | 1.1x | 0.7x |
| Capitalization / Revenue | - | 4.91x | 6x | 6.35x | 3.65x | 2.78x | 2.63x | 2.48x |
| EV / Revenue | - | 5.35x | 6.28x | 6.41x | 3.88x | 3.17x | 2.88x | 2.68x |
| EV / EBITDA | - | 25.1x | 29x | 23.9x | 13.2x | 10.1x | 8.9x | 7.86x |
| EV / EBIT | - | 33.5x | - | 29.5x | 16.3x | 12.1x | 10.6x | 9.3x |
| EV / FCF | - | 59.4x | 64.9x | 32.5x | 21.4x | 16.6x | 13.4x | 12.2x |
| FCF Yield | - | 1.68% | 1.54% | 3.08% | 4.67% | 6.02% | 7.47% | 8.19% |
| Dividend per Share 2 | - | 1.44 | 1.5 | 1.67 | 1.88 | 2.003 | 2.203 | 2.921 |
| Rate of return | - | 0.66% | 0.52% | 0.5% | 0.87% | 1.02% | 1.12% | 1.49% |
| EPS 2 | - | 1.64 | 3.29 | 8.58 | 8.87 | 10.82 | 12.38 | 14.77 |
| Distribution rate | - | 87.8% | 45.6% | 19.5% | 21.2% | 18.5% | 17.8% | 19.8% |
| Net sales 1 | - | 1,871 | 2,039 | 2,275 | 2,446 | 2,649 | 2,801 | 2,969 |
| EBITDA 1 | - | 398.8 | 440.9 | 611.2 | 716.5 | 828.4 | 906.1 | 1,012 |
| EBIT 1 | - | 298.9 | - | 493.8 | 582.9 | 693.6 | 763.5 | 855.1 |
| Net income 1 | 193.3 | 70.5 | 141.1 | 369.9 | 374.2 | 413.4 | 461.1 | 527.2 |
| Net Debt 1 | - | 809.2 | 583.4 | 147.6 | 543.9 | 1,027 | 688.9 | 578.5 |
| Reference price 2 | 341.99 | 216.59 | 286.24 | 336.76 | 217.31 | 196.57 | 196.57 | 196.57 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.43x | 3.21x | 10.27x | 1.01% | 7.37B | |
| 21.13x | 4.29x | 11.91x | 2% | 33.68B | |
| 12.47x | - | - | - | 1.19B | |
| Average | 17.34x | 3.75x | 11.09x | 1.5% | 14.08B | |
| Weighted average by Cap. | 20.41x | 4.10x | 11.61x | 1.82% |
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
- Valuation Morningstar, Inc.
Select your edition
All financial news and data tailored to specific country editions
