MCO
Moody's Corp
Price:  
379.42 
USD
Volume:  
1,644,046.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Moody's Intrinsic Value

%
Upside

As of 2024-03-01, the Intrinsic Value of Moody's Corp (MCO) is 275.30 USD. This Moody's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 379.42 USD, the upside of Moody's Corp is %.

The range of the Intrinsic Value is 167.88 - 716.10 USD

379.42 USD
Stock Price
275.30 USD
Intrinsic Value
Intrinsic Value Details

Moody's Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 167.88 - 716.10 275.30 -27.4%
DCF (Growth 10y) 202.57 - 801.19 320.83 -15.4%
DCF (EBITDA 5y) 252.07 - 302.36 282.75 -25.5%
DCF (EBITDA 10y) 279.80 - 369.83 327.93 -13.6%
Fair Value 65.26 - 65.26 65.26 -82.80%
P/E 271.64 - 305.42 285.10 -24.9%
EV/EBITDA 244.41 - 290.89 266.34 -29.8%
EPV 106.72 - 162.18 134.45 -64.6%
DDM - Stable 90.89 - 425.55 258.22 -31.9%
DDM - Multi 132.27 - 470.63 205.25 -45.9%

Moody's Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 69,433.86
Beta 1.44
Outstanding shares (mil) 183.00
Enterprise Value (mil) 74,304.86
Market risk premium 4.60%
Cost of Equity 8.31%
Cost of Debt 4.53%
WACC 7.87%