As of 2024-10-05, the Intrinsic Value of Moody's Corp (MCO) is
407.66 USD. This Moody's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 460.53 USD, the upside of Moody's Corp is
-11.50%.
The range of the Intrinsic Value is 209.63 - 4,665.13 USD
407.66 USD
Intrinsic Value
Moody's Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
209.63 - 4,665.13 |
407.66 |
-11.5% |
| DCF (Growth 10y) |
240.41 - 4,903.77 |
449.33 |
-2.4% |
| DCF (EBITDA 5y) |
283.02 - 358.01 |
321.40 |
-30.2% |
| DCF (EBITDA 10y) |
308.97 - 436.38 |
369.67 |
-19.7% |
| Fair Value |
75.82 - 75.82 |
75.82 |
-83.54% |
| P/E |
331.63 - 426.49 |
376.36 |
-18.3% |
| EV/EBITDA |
309.51 - 355.01 |
342.35 |
-25.7% |
| EPV |
123.79 - 212.77 |
168.28 |
-63.5% |
| DDM - Stable |
123.98 - 2,200.05 |
1,162.02 |
152.3% |
| DDM - Multi |
163.53 - 2,217.99 |
302.41 |
-34.3% |
Moody's Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
83,862.52 |
| Beta |
0.96 |
| Outstanding shares (mil) |
182.10 |
| Enterprise Value (mil) |
88,168.52 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.08% |
| Cost of Debt |
4.39% |
| WACC |
6.80% |