|
Real-time Estimate
Cboe BZX
11:31:02 19/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 561.44 USD | -1.34% |
|
-1.43% | -2.41% |
| 09:41pm | LatAm FX edge higher with focus on Brazil polls | RE |
| 08:08pm | Global markets live: Eli Lilly, Tesla, KKR, Rheinmetall… |  |
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 | 41,372 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | -4.03% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 47,207 | 47,031 | 46,790 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | -3.26% | -0.37% | -0.51% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 28.6x | 26.3x | 23.2x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15.5x | -15.2x | -15x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.1x | 3.06x | 1.7x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 11.8x | 10.8x | 9.98x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 13.4x | 12.3x | 11.3x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 21.9x | 19.8x | 18x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 24x | 21.6x | 19.5x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 29.2x | 26.6x | 24.1x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 3.42% | 3.75% | 4.16% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.226 | 9.298 | 10.59 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.45% | 1.63% | 1.86% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.89 | 21.6 | 24.56 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 41.4% | 43% | 43.1% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,519 | 3,827 | 4,146 |
| EBITDA 1 | 1,197 | 1,330 | 1,523 | 1,716 | 1,906 | 2,160 | 2,372 | 2,594 |
| EBIT 1 | 1,073 | 1,208 | 1,385 | 1,529 | 1,714 | 1,965 | 2,176 | 2,393 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,439 | 1,538 | 1,712 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 5,835 | 5,659 | 5,418 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 569.08 | 569.08 | 569.08 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.61x | 13.41x | 21.86x | 1.45% | 4.14TCr | |
| 26.51x | 9.46x | 17.94x | 0.91% | 13TCr | |
| 30.07x | 10.79x | 20.33x | 0.86% | 8.4TCr | |
| 27x | 6.11x | 15.29x | 2.36% | 4.72TCr | |
| 20.86x | 4.22x | 11.67x | 2.03% | 3.32TCr | |
| 15.72x | 3.51x | 10.51x | 3.31% | 2.04TCr | |
| 19.04x | 2.84x | 11.7x | 2.47% | 1.98TCr | |
| 24.57x | 3.56x | 11.25x | 1.39% | 1.89TCr | |
| 21.29x | 5x | 12.49x | 3.12% | 1.69TCr | |
| 17.99x | 3.61x | 10.23x | 0.69% | 1.42TCr | |
| Average | 23.17x | 6.25x | 14.33x | 1.86% | 4.23TCr | |
| Weighted average by Cap. | 25.58x | 8.09x | 16.58x | 1.49% |
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
