|
Real-time Estimate
Cboe BZX
02:23:00 29/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 605.26 USD | +0.58% |
|
+0.26% | +5.63% |
| 09:57pm | Evercore ISI Adjusts MSCI Price Target to $722 From $726 | MT |
| 09:53pm | Argus Research Adjusts MSCI Price Target to $675 From $660 | MT |
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 | 43,025 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -0.2% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 49,262 | 49,072 | 48,808 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | 0.95% | -0.39% | -0.54% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 30.3x | 28x | 24.5x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -14.3x | -14x | -13.9x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 3.3x | 1.7x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 12.2x | 11.2x | 10.3x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 14x | 12.8x | 11.7x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 22.8x | 20.6x | 18.7x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 25.1x | 22.6x | 20.4x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 32.3x | 28x | 24.9x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.1% | 3.58% | 4.01% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.068 | 9.251 | 10.55 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.34% | 1.54% | 1.75% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.84 | 21.53 | 24.58 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 40.7% | 43% | 42.9% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,525 | 3,841 | 4,171 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,161 | 2,379 | 2,610 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,962 | 2,173 | 2,393 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,435 | 1,526 | 1,704 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 6,237 | 6,047 | 5,783 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 601.75 | 601.75 | 601.75 |
| Nbr of stocks (in thousands) | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | 71,500 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 30.32x | 13.98x | 22.79x | 1.34% | 43.03B | |
| 27.92x | 9.87x | 18.65x | 0.87% | 130B | |
| 28.99x | 10.57x | 19.9x | 0.88% | 81.73B | |
| 30.38x | 6.74x | 17.2x | 2.21% | 50.44B | |
| 21.22x | 4.28x | 11.85x | 1.99% | 33.75B | |
| 16.54x | 3.67x | 11x | 3.14% | 21.37B | |
| 26.91x | 3.81x | 11.91x | 1.27% | 20.56B | |
| 19.25x | 2.87x | 11.82x | 2.44% | 19.99B | |
| 22.09x | 5.19x | 12.97x | 3.01% | 17.52B | |
| 17.62x | 3.66x | 10.4x | 0.68% | 14.45B | |
| Average | 24.12x | 6.46x | 14.85x | 1.78% | 43.3B | |
| Weighted average by Cap. | 26.54x | 8.30x | 17.08x | 1.44% |
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
