|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 195.84 USD | -1.42% |
|
+16.36% | -10.27% |
| 10:15pm | Ameren's mega gas plant won't end US Midwest's power crunch, company analysis shows | RE |
| 07-30 | Morningstar Q2 Adjusted Earnings, Revenue Rise | MT |
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 | 7,555 | - | - |
| Change | - | -37.62% | 32.95% | 18.16% | -38.11% | -15.48% | - | - |
| Enterprise Value (EV) 1 | 14,738 | 10,003 | 12,806 | 14,589 | 9,482 | 8,535 | 8,235 | 8,120 |
| Change | - | -32.13% | 28.02% | 13.93% | -35.01% | -9.98% | -3.52% | -1.39% |
| P/E | - | 132x | 87x | 39.2x | 24.5x | 19.1x | 16.6x | 13.8x |
| PBR | - | - | - | 8.97x | 7.51x | 6.8x | 5.69x | 5.93x |
| PEG | - | - | 1x | 0x | 7.25x | 1.1x | 1.1x | 0.7x |
| Capitalization / Revenue | - | 4.91x | 6x | 6.35x | 3.65x | 2.88x | 2.72x | 2.56x |
| EV / Revenue | - | 5.35x | 6.28x | 6.41x | 3.88x | 3.25x | 2.97x | 2.75x |
| EV / EBITDA | - | 25.1x | 29x | 23.9x | 13.2x | 10.6x | 9.28x | 8.18x |
| EV / EBIT | - | 33.5x | - | 29.5x | 16.3x | 12.6x | 11x | 9.11x |
| EV / FCF | - | 59.4x | 64.9x | 32.5x | 21.4x | 17.1x | 15.7x | - |
| FCF Yield | - | 1.68% | 1.54% | 3.08% | 4.67% | 5.84% | 6.36% | - |
| Dividend per Share 2 | - | 1.44 | 1.5 | 1.67 | 1.88 | 2.013 | 2.213 | 2.867 |
| Rate of return | - | 0.66% | 0.52% | 0.5% | 0.87% | 1.01% | 1.11% | 1.44% |
| EPS 2 | - | 1.64 | 3.29 | 8.58 | 8.87 | 10.38 | 11.96 | 14.4 |
| Distribution rate | - | 87.8% | 45.6% | 19.5% | 21.2% | 19.4% | 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 | 198.66 | 198.66 | 198.66 |
| Nbr of stocks (in thousands) | 43,095 | 42,446 | 42,700 | 42,884 | 41,129 | 38,028 | - | - |
| Announcement Date | 2/24/22 A | 2/23/23 A | 2/22/24 A | 2/26/25 A | 2/12/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.15x | 3.25x | 10.56x | 1.01% | 7.55B | |
| 22.49x | 4.53x | 12.57x | 1.88% | 36.16B | |
| 12.66x | - | - | - | 1.28B | |
| 29.31x | 2.64x | 10.32x | - | 372M | |
| Average | 20.90x | 3.48x | 11.15x | 1.45% | 11.34B | |
| Weighted average by Cap. | 21.71x | 4.30x | 12.21x | 1.73% |
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
