MORN
Morningstar Inc
Price:  
298.25 
USD
Volume:  
98,409.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Morningstar Intrinsic Value

%
Upside

As of 2024-03-04, the Intrinsic Value of Morningstar Inc (MORN) is 216.45 USD. This Morningstar valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 298.25 USD, the upside of Morningstar Inc is %.

The range of the Intrinsic Value is 138.33 - 485.78 USD

298.25 USD
Stock Price
216.45 USD
Intrinsic Value
Intrinsic Value Details

Morningstar Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 138.33 - 485.78 216.45 -27.4%
DCF (Growth 10y) 229.32 - 763.28 349.90 17.3%
DCF (EBITDA 5y) 232.23 - 281.00 258.57 -13.3%
DCF (EBITDA 10y) 332.97 - 427.85 381.28 27.8%
Fair Value 35.18 - 35.18 35.18 -88.21%
P/E 88.76 - 137.06 111.36 -62.7%
EV/EBITDA 164.15 - 208.64 187.93 -37.0%
EPV 83.47 - 109.88 96.68 -67.6%
DDM - Stable 40.77 - 168.97 104.87 -64.8%
DDM - Multi 117.37 - 364.63 176.01 -41.0%

Morningstar Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,735.27
Beta 1.20
Outstanding shares (mil) 42.70
Enterprise Value (mil) 13,369.77
Market risk premium 4.60%
Cost of Equity 7.72%
Cost of Debt 5.00%
WACC 7.41%