As of 2025-08-21, the Intrinsic Value of Moody's Corp (MCO) is 447.10 USD. This Moody's valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 514.95 USD, the upside of Moody's Corp is -13.20%.
The range of the Intrinsic Value is 260.91 - 1,511.86 USD
Based on its market price of 514.95 USD and our intrinsic valuation, Moody's Corp (MCO) is overvalued by 13.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 260.91 - 1,511.86 | 447.10 | -13.2% |
| DCF (Growth 10y) | 333.51 - 1,804.56 | 553.91 | 7.6% |
| DCF (EBITDA 5y) | 336.71 - 410.94 | 381.05 | -26.0% |
| DCF (EBITDA 10y) | 406.60 - 543.03 | 478.99 | -7.0% |
| Fair Value | 134.62 - 134.62 | 134.62 | -73.86% |
| P/E | 366.03 - 444.35 | 405.90 | -21.2% |
| EV/EBITDA | 315.53 - 424.27 | 361.57 | -29.8% |
| EPV | 123.35 - 190.03 | 156.69 | -69.6% |
| DDM - Stable | 137.61 - 885.93 | 511.77 | -0.6% |
| DDM - Multi | 216.85 - 1,060.23 | 357.37 | -30.6% |
| Market Cap (mil) | 92,382.03 |
| Beta | 1.17 |
| Outstanding shares (mil) | 179.40 |
| Enterprise Value (mil) | 97,175.03 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.63% |
| Cost of Debt | 4.28% |
| WACC | 7.32% |