As of 2025-06-19, the Intrinsic Value of Morningstar Inc (MORN) is 326.62 USD. This Morningstar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 302.78 USD, the upside of Morningstar Inc is 7.90%.
The range of the Intrinsic Value is 210.72 - 763.91 USD
Based on its market price of 302.78 USD and our intrinsic valuation, Morningstar Inc (MORN) is undervalued by 7.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 210.72 - 763.91 | 326.62 | 7.9% |
| DCF (Growth 10y) | 271.42 - 933.03 | 410.94 | 35.7% |
| DCF (EBITDA 5y) | 346.56 - 407.05 | 381.52 | 26.0% |
| DCF (EBITDA 10y) | 400.57 - 510.91 | 458.23 | 51.3% |
| Fair Value | 227.34 - 227.34 | 227.34 | -24.92% |
| P/E | 259.71 - 309.36 | 290.18 | -4.2% |
| EV/EBITDA | 266.65 - 341.26 | 302.74 | -0.0% |
| EPV | 108.97 - 153.09 | 131.03 | -56.7% |
| DDM - Stable | 104.44 - 486.28 | 295.36 | -2.5% |
| DDM - Multi | 175.15 - 629.16 | 273.46 | -9.7% |
| Market Cap (mil) | 12,792.45 |
| Beta | 0.86 |
| Outstanding shares (mil) | 42.25 |
| Enterprise Value (mil) | 13,084.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.39% |
| Cost of Debt | 4.83% |
| WACC | 7.20% |