MORN
Morningstar Inc
Price:  
358.02 
USD
Volume:  
112,546.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Morningstar Intrinsic Value

-20.60 %
Upside

As of 2024-12-10, the Intrinsic Value of Morningstar Inc (MORN) is 284.33 USD. This Morningstar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 358.02 USD, the upside of Morningstar Inc is -20.60%.

The range of the Intrinsic Value is 157.80 - 1,499.26 USD

358.02 USD
Stock Price
284.33 USD
Intrinsic Value
Intrinsic Value Details

Morningstar Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.80 - 1,499.26 284.33 -20.6%
DCF (Growth 10y) 229.47 - 2,072.13 404.17 12.9%
DCF (EBITDA 5y) 255.18 - 302.70 276.13 -22.9%
DCF (EBITDA 10y) 327.80 - 428.97 372.54 4.1%
Fair Value 81.06 - 81.06 81.06 -77.36%
P/E 124.76 - 237.41 178.53 -50.1%
EV/EBITDA 200.29 - 270.20 240.10 -32.9%
EPV 92.67 - 139.34 116.01 -67.6%
DDM - Stable 98.72 - 1,029.95 564.34 57.6%
DDM - Multi 124.32 - 997.03 220.12 -38.5%

Morningstar Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 15,351.90
Beta 0.85
Outstanding shares (mil) 42.88
Enterprise Value (mil) 15,663.70
Market risk premium 4.60%
Cost of Equity 7.03%
Cost of Debt 4.60%
WACC 6.82%