Valuation MSCI, Inc.

Stocks

Market Closed - NYSE 01:30:03 19/09/2026 am IST			5-day change	1st Jan Change
552.87 ^USD	+0.62%		-0.31%	-3.64%

14/09	MSCI Inc. Presents at Barclays 24th Annual Global Financial Services Conference, Sep-14-2026 10:30 AM
18/08	FTSE Russell continues to defer Indonesian index additions, tier changes until December	RE

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	40,194	-	-
Change	-	-26.37%	20.28%	5.11%	-8.32%	-6.76%	-	-
Enterprise Value (EV) ¹	53,254	40,713	48,784	51,125	48,797	46,026	45,848	45,606
Change	-	-23.55%	19.83%	4.8%	-4.55%	-5.68%	-0.39%	-0.53%
P/E	70.4x	43.4x	39.3x	42.7x	36.6x	27.7x	25.5x	22.4x
PBR	-309x	-36.9x	-60.5x	-49.6x	-15.9x	-15.1x	-14.8x	-14.6x
PEG	-	1.9x	1.1x	-18.07x	3.1x	1x	2.94x	1.6x
Capitalization / Revenue	24.7x	16.5x	17.7x	16.5x	13.8x	11.4x	10.5x	9.72x
EV / Revenue	26.1x	18.1x	19.3x	17.9x	15.6x	13.1x	12x	11x
EV / EBITDA	44.5x	30.6x	32x	29.8x	25.6x	21.2x	19.3x	17.5x
EV / EBIT	49.6x	33.7x	35.2x	33.4x	28.5x	23.4x	21x	19x
EV / FCF	60.3x	39.8x	42.6x	36.9x	33.5x	28.6x	25.7x	23.3x
FCF Yield	1.66%	2.51%	2.35%	2.71%	2.99%	3.5%	3.89%	4.29%
Dividend per Share ²	3.64	4.58	5.52	6.4	7.2	8.225	9.293	10.57
Rate of return	0.59%	0.98%	0.98%	1.07%	1.25%	1.49%	1.68%	1.91%
EPS ²	8.7	10.72	14.39	14.05	15.69	19.96	21.7	24.68
Distribution rate	41.8%	42.7%	38.4%	45.6%	45.9%	41.2%	42.8%	42.8%
Net sales ¹	2,044	2,249	2,529	2,856	3,134	3,516	3,822	4,135
EBITDA ¹	1,197	1,330	1,523	1,716	1,906	2,168	2,381	2,600
EBIT ¹	1,073	1,208	1,385	1,529	1,714	1,970	2,182	2,401
Net income ¹	726	870.6	1,149	1,109	1,202	1,446	1,547	1,725
Net Debt ¹	2,740	3,518	4,046	4,101	5,687	5,832	5,655	5,412
Reference price ²	612.69	465.17	565.65	600.01	573.73	552.87	552.87	552.87
Nbr of stocks (in thousands)	82,447	79,958	79,091	78,371	75,140	72,700	-	-
Announcement Date	27/01/22	31/01/23	30/01/24	29/01/25	28/01/26	-	-	-

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.($)
MSCI, INC.	27.69x	13.09x	21.23x	1.49%	4.02TCr
S&P GLOBAL, INC.	25.14x	9.1x	17.24x	0.97%	12TCr
THOMSON REUTERS CORPORATION	23.26x	5.3x	13.28x	2.72%	4.09TCr
EQUIFAX INC.	23.77x	3.5x	11.06x	1.41%	1.87TCr
WOLTERS KLUWER N.V.	13.02x	3.03x	9.09x	3.96%	1.74TCr
COMPUTERSHARE LIMITED	21.26x	4.99x	12.49x	3.12%	1.68TCr
TRANSUNION	16.98x	3.53x	10.03x	0.7%	1.39TCr
FACTSET RESEARCH SYSTEMS, INC.	18.84x	4.54x	12.15x	1.59%	1.01TCr
CHINA SOUTHERN POWER GRID TECHNOLOGY CO.,LTD	59.19x	-	-	0.52%	465.46Cr
Average	25.46x	5.88x	13.32x	1.83%	3.13TCr
Weighted average by Cap.	24.10x	7.67x	15.47x	1.64%