Valuation Morningstar, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 10:21:08 15/07/2026 pm IST			5-day change	1st Jan Change
172.96 ^USD	+1.45%		+4.91%	-20.33%

05:50pm	Dimon-led JPMorgan poised to become world's first $1 trillion bank	RE
03:15pm	Morningstar to Consolidate London Operations at One Millennium Bridge	MT

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	6,483	-	-
Change	-	-37.62%	32.95%	18.16%	-38.11%	-27.47%	-	-
Enterprise Value (EV) ¹	14,738	10,003	12,806	14,589	9,482	7,464	7,163	7,048
Change	-	-32.13%	28.02%	13.93%	-35.01%	-21.28%	-4.03%	-1.6%
P/E	-	132x	87x	39.2x	24.5x	16.4x	14.3x	11.8x
PBR	-	-	-	8.97x	7.51x	5.84x	4.88x	5.09x
PEG	-	-	1x	0x	7.25x	1x	0.9x	0.6x
Capitalization / Revenue	-	4.91x	6x	6.35x	3.65x	2.47x	2.34x	2.2x
EV / Revenue	-	5.35x	6.28x	6.41x	3.88x	2.84x	2.58x	2.39x
EV / EBITDA	-	25.1x	29x	23.9x	13.2x	9.24x	8.07x	7.1x
EV / EBIT	-	33.5x	-	29.5x	16.3x	11x	9.55x	7.91x
EV / FCF	-	59.4x	64.9x	32.5x	21.4x	15x	13.7x	-
FCF Yield	-	1.68%	1.54%	3.08%	4.67%	6.67%	7.32%	-
Dividend per Share ²	-	1.44	1.5	1.67	1.88	2.02	2.213	2.866
Rate of return	-	0.66%	0.52%	0.5%	0.87%	1.18%	1.3%	1.68%
EPS ²	-	1.64	3.29	8.58	8.87	10.38	11.96	14.39
Distribution rate	-	87.8%	45.6%	19.5%	21.2%	19.5%	18.5%	19.9%
Net sales ¹	-	1,871	2,039	2,275	2,446	2,626	2,776	2,949
EBITDA ¹	-	398.8	440.9	611.2	716.5	807.9	887.8	992.8
EBIT ¹	-	298.9	-	493.8	582.9	675.8	749.7	891
Net income ¹	193.3	70.5	141.1	369.9	374.2	401.3	451.9	518.9
Net Debt ¹	-	809.2	583.4	147.6	543.9	980.7	680.1	565.4
Reference price ²	341.99	216.59	286.24	336.76	217.31	170.48	170.48	170.48
Nbr of stocks (in thousands)	43,095	42,446	42,700	42,884	41,129	38,028	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	26/02/25	12/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MORNINGSTAR, INC.	16.43x	2.84x	9.24x	1.18%	648.3Cr
EXPERIAN PLC	19.58x	4.04x	11.21x	2.17%	3.17TCr
DONNELLEY FINANCIAL SOLUTIONS, INC.	11.49x	-	-	-	116.54Cr
OPEN LENDING CORPORATION	29.31x	2.64x	10.31x	-	37Cr
Average	19.20x	3.18x	10.25x	1.68%	992.9Cr
Weighted average by Cap.	18.92x	3.83x	10.87x	2%