As of 2024-12-15, the Intrinsic Value of Moody's Corp (MCO) is 413.39 USD. This Moody's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 489.02 USD, the upside of Moody's Corp is -15.50%.

The range of the Intrinsic Value is 211.17 - 4,662.85 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	211.17 - 4,662.85	413.39	-15.5%
DCF (Growth 10y)	271.75 - 5,560.67	513.49	5.0%
DCF (EBITDA 5y)	267.92 - 339.25	301.30	-38.4%
DCF (EBITDA 10y)	327.90 - 461.31	388.20	-20.6%
Fair Value	82.15 - 82.15	82.15	-83.20%
P/E	327.63 - 464.71	389.10	-20.4%
EV/EBITDA	295.09 - 360.08	325.77	-33.4%
EPV	123.17 - 210.38	166.78	-65.9%
DDM - Stable	137.64 - 2,435.74	1,286.69	163.1%
DDM - Multi	170.07 - 2,293.96	314.01	-35.8%