As of 2024-12-14, the Intrinsic Value of MSCI Inc (MSCI) is
832.38 USD. This MSCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 625.10 USD, the upside of MSCI Inc is
33.20%.
The range of the Intrinsic Value is 433.10 - 7,244.39 USD
832.38 USD
Intrinsic Value
MSCI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
433.10 - 7,244.39 |
832.38 |
33.2% |
| DCF (Growth 10y) |
550.71 - 8,442.66 |
1,015.37 |
62.4% |
| DCF (EBITDA 5y) |
373.81 - 522.70 |
484.44 |
-22.5% |
| DCF (EBITDA 10y) |
480.96 - 692.61 |
621.88 |
-0.5% |
| Fair Value |
277.93 - 277.93 |
277.93 |
-55.54% |
| P/E |
514.40 - 647.47 |
579.72 |
-7.3% |
| EV/EBITDA |
325.56 - 495.75 |
432.78 |
-30.8% |
| EPV |
162.96 - 237.16 |
200.06 |
-68.0% |
| DDM - Stable |
250.97 - 3,641.49 |
1,946.23 |
211.3% |
| DDM - Multi |
402.08 - 4,346.97 |
723.48 |
15.7% |
MSCI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
48,989.09 |
| Beta |
0.75 |
| Outstanding shares (mil) |
78.37 |
| Enterprise Value (mil) |
52,972.88 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.32% |
| Cost of Debt |
4.62% |
| WACC |
6.11% |