Morningstar Intrinsic
Value
As of 2024-12-12, 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 358.47 USD, the upside of Morningstar Inc is
-20.70%.
The range of the Intrinsic Value is 157.80 - 1,499.26 USD
284.33 USD
Intrinsic Value
Morningstar Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
157.80 - 1,499.26 |
284.33 |
-20.7% |
| DCF (Growth 10y) |
229.47 - 2,072.13 |
404.17 |
12.7% |
| DCF (EBITDA 5y) |
255.69 - 300.45 |
277.47 |
-22.6% |
| DCF (EBITDA 10y) |
328.37 - 426.13 |
374.13 |
4.4% |
| Fair Value |
81.06 - 81.06 |
81.06 |
-77.39% |
| P/E |
122.78 - 234.37 |
176.30 |
-50.8% |
| EV/EBITDA |
197.87 - 267.96 |
242.82 |
-32.3% |
| EPV |
92.67 - 139.34 |
116.01 |
-67.6% |
| DDM - Stable |
98.72 - 1,029.95 |
564.34 |
57.4% |
| DDM - Multi |
124.32 - 997.03 |
220.12 |
-38.6% |
Morningstar Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15,371.19 |
| Beta |
0.85 |
| Outstanding shares (mil) |
42.88 |
| Enterprise Value (mil) |
15,682.99 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.03% |
| Cost of Debt |
4.60% |
| WACC |
6.82% |