MSCI
MSCI Inc
Price:  
544.78 
USD
Volume:  
666,096.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSCI Intrinsic Value

10.70 %
Upside

What is the intrinsic value of MSCI?

As of 2025-06-21, the Intrinsic Value of MSCI Inc (MSCI) is 602.84 USD. This MSCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 544.78 USD, the upside of MSCI Inc is 10.70%.

The range of the Intrinsic Value is 349.10 - 1,962.71 USD

Is MSCI undervalued or overvalued?

Based on its market price of 544.78 USD and our intrinsic valuation, MSCI Inc (MSCI) is undervalued by 10.70%.

544.78 USD
Stock Price
602.84 USD
Intrinsic Value
Intrinsic Value Details

MSCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 349.10 - 1,962.71 602.84 10.7%
DCF (Growth 10y) 447.59 - 2,322.04 744.18 36.6%
DCF (EBITDA 5y) 355.55 - 487.15 454.71 -16.5%
DCF (EBITDA 10y) 451.34 - 649.69 581.45 6.7%
Fair Value 223.80 - 223.80 223.80 -58.92%
P/E 467.22 - 551.04 501.92 -7.9%
EV/EBITDA 302.03 - 463.04 413.96 -24.0%
EPV 154.03 - 232.05 193.04 -64.6%
DDM - Stable 182.60 - 1,073.15 627.87 15.3%
DDM - Multi 285.35 - 1,247.72 458.36 -15.9%

MSCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 42,149.63
Beta 0.80
Outstanding shares (mil) 77.37
Enterprise Value (mil) 46,339.38
Market risk premium 4.60%
Cost of Equity 7.45%
Cost of Debt 4.45%
WACC 7.09%