|
Market Closed -
NYSE
00:00:02 13/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 651.51 USD | -1.51% |
|
-0.67% | +13.56% |
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 | 46,583 | - | - |
| Change | - | -26.37% | 20.28% | 5.11% | -8.32% | 8.06% | - | - |
| Enterprise Value (EV) 1 | 53,254 | 40,713 | 48,784 | 51,125 | 48,797 | 52,969 | 52,813 | 52,604 |
| Change | - | -23.55% | 19.83% | 4.8% | -4.55% | 8.55% | -0.29% | -0.4% |
| P/E | 70.4x | 43.4x | 39.3x | 42.7x | 36.6x | 32.8x | 30.2x | 26.5x |
| PBR | -309x | -36.9x | -60.5x | -49.6x | -15.9x | -15.5x | -15.2x | -15.1x |
| PEG | - | 1.9x | 1.1x | -18.07x | 3.1x | 1.2x | 3.49x | 1.9x |
| Capitalization / Revenue | 24.7x | 16.5x | 17.7x | 16.5x | 13.8x | 13.2x | 12.1x | 11.1x |
| EV / Revenue | 26.1x | 18.1x | 19.3x | 17.9x | 15.6x | 15x | 13.7x | 12.6x |
| EV / EBITDA | 44.5x | 30.6x | 32x | 29.8x | 25.6x | 24.5x | 22.2x | 20.2x |
| EV / EBIT | 49.6x | 33.7x | 35.2x | 33.4x | 28.5x | 27x | 24.3x | 22x |
| EV / FCF | 60.3x | 39.8x | 42.6x | 36.9x | 33.5x | 34.7x | 30.1x | 26.9x |
| FCF Yield | 1.66% | 2.51% | 2.35% | 2.71% | 2.99% | 2.88% | 3.32% | 3.72% |
| Dividend per Share 2 | 3.64 | 4.58 | 5.52 | 6.4 | 7.2 | 8.068 | 9.251 | 10.57 |
| Rate of return | 0.59% | 0.98% | 0.98% | 1.07% | 1.25% | 1.24% | 1.42% | 1.62% |
| EPS 2 | 8.7 | 10.72 | 14.39 | 14.05 | 15.69 | 19.83 | 21.55 | 24.6 |
| Distribution rate | 41.8% | 42.7% | 38.4% | 45.6% | 45.9% | 40.7% | 42.9% | 43% |
| Net sales 1 | 2,044 | 2,249 | 2,529 | 2,856 | 3,134 | 3,526 | 3,846 | 4,178 |
| 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 | 1,960 | 2,173 | 2,392 |
| Net income 1 | 726 | 870.6 | 1,149 | 1,109 | 1,202 | 1,455 | 1,525 | 1,703 |
| Net Debt 1 | 2,740 | 3,518 | 4,046 | 4,101 | 5,687 | 6,386 | 6,230 | 6,021 |
| Reference price 2 | 612.69 | 465.17 | 565.65 | 600.01 | 573.73 | 651.51 | 651.51 | 651.51 |
| Nbr of stocks (in thousands) | 82,447 | 79,958 | 79,091 | 78,371 | 75,140 | 71,500 | - | - |
| Announcement Date | 1/27/22 A | 1/31/23 A | 1/30/24 A | 1/29/25 A | 1/28/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.85x | 15.02x | 24.52x | 1.24% | 46.58B | |
| 28.44x | 10.12x | 18.93x | 0.84% | 136B | |
| 31.06x | 11.27x | 21.25x | 0.82% | 87.34B | |
| 28.9x | 6.37x | 16.36x | 2.35% | 47.32B | |
| 21.67x | 4.35x | 12.04x | 1.96% | 34.38B | |
| 28.64x | 4x | 12.53x | 1.2% | 21.86B | |
| 16.99x | 3.79x | 11.34x | 3.02% | 22.06B | |
| 21.12x | 3.09x | 12.84x | 2.24% | 21.66B | |
| 21.19x | 4.99x | 12.39x | 3.16% | 17.26B | |
| 18.69x | 3.89x | 11.05x | 0.64% | 15.44B | |
| Average | 24.96x | 6.69x | 15.32x | 1.75% | 45B | |
| Weighted average by Cap. | 27.42x | 8.66x | 17.66x | 1.4% |
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
