MSCI
MSCI Inc
Price:  
486.32 
USD
Volume:  
727,601.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MSCI Intrinsic Value

%
Upside

As of 2024-06-22, the Intrinsic Value of MSCI Inc (MSCI) is 543.53 USD. This MSCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 486.32 USD, the upside of MSCI Inc is %.

The range of the Intrinsic Value is 292.38 - 2,756.22 USD

486.32 USD
Stock Price
543.53 USD
Intrinsic Value
Intrinsic Value Details

MSCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 292.38 - 2,756.22 543.53 11.8%
DCF (Growth 10y) 370.92 - 3,226.50 663.89 36.5%
DCF (EBITDA 5y) 273.88 - 438.39 386.48 -20.5%
DCF (EBITDA 10y) 355.42 - 593.76 500.75 3.0%
Fair Value 265.58 - 265.58 265.58 -45.39%
P/E 440.13 - 497.41 469.16 -3.5%
EV/EBITDA 245.44 - 400.20 356.78 -26.6%
EPV 129.01 - 214.77 171.89 -64.7%
DDM - Stable 179.38 - 1,641.25 910.32 87.2%
DDM - Multi 267.01 - 1,840.14 461.05 -5.2%

MSCI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 38,526.27
Beta 1.09
Outstanding shares (mil) 79.22
Enterprise Value (mil) 42,518.48
Market risk premium 4.60%
Cost of Equity 7.27%
Cost of Debt 4.75%
WACC 6.94%