MORN
Morningstar Inc
Price:  
248.92 
USD
Volume:  
421,949.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Morningstar Intrinsic Value

29.60 %
Upside

What is the intrinsic value of Morningstar?

As of 2025-09-18, the Intrinsic Value of Morningstar Inc (MORN) is 322.53 USD. This Morningstar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 248.92 USD, the upside of Morningstar Inc is 29.60%.

The range of the Intrinsic Value is 208.01 - 748.36 USD

Is Morningstar undervalued or overvalued?

Based on its market price of 248.92 USD and our intrinsic valuation, Morningstar Inc (MORN) is undervalued by 29.60%.

248.92 USD
Stock Price
322.53 USD
Intrinsic Value
Intrinsic Value Details

Morningstar Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 208.01 - 748.36 322.53 29.6%
DCF (Growth 10y) 266.20 - 905.91 402.69 61.8%
DCF (EBITDA 5y) 317.70 - 368.76 340.52 36.8%
DCF (EBITDA 10y) 370.37 - 468.71 414.47 66.5%
Fair Value 239.51 - 239.51 239.51 -3.78%
P/E 244.46 - 276.11 255.59 2.7%
EV/EBITDA 246.86 - 327.10 283.84 14.0%
EPV 112.86 - 164.60 138.73 -44.3%
DDM - Stable 106.68 - 493.45 300.06 20.5%
DDM - Multi 172.17 - 614.04 268.32 7.8%

Morningstar Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 10,499.44
Beta 0.86
Outstanding shares (mil) 42.18
Enterprise Value (mil) 10,834.75
Market risk premium 4.60%
Cost of Equity 7.02%
Cost of Debt 4.83%
WACC 6.82%