As of 2024-12-11, the Intrinsic Value of S&P Global Inc (SPGI) is
597.13 USD. This SPGI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 512.15 USD, the upside of S&P Global Inc is
16.60%.
The range of the Intrinsic Value is 311.93 - 5,372.35 USD
597.13 USD
Intrinsic Value
SPGI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
311.93 - 5,372.35 |
597.13 |
16.6% |
DCF (Growth 10y) |
384.64 - 6,092.88 |
707.88 |
38.2% |
DCF (EBITDA 5y) |
301.91 - 369.29 |
327.92 |
-36.0% |
DCF (EBITDA 10y) |
373.59 - 485.52 |
419.13 |
-18.2% |
Fair Value |
82.75 - 82.75 |
82.75 |
-83.84% |
P/E |
348.65 - 443.69 |
392.44 |
-23.4% |
EV/EBITDA |
271.89 - 471.89 |
380.46 |
-25.7% |
EPV |
175.67 - 254.86 |
215.27 |
-58.0% |
DDM - Stable |
180.04 - 2,631.07 |
1,405.56 |
174.4% |
DDM - Multi |
256.89 - 2,825.96 |
464.81 |
-9.2% |
SPGI Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
158,920.14 |
Beta |
0.61 |
Outstanding shares (mil) |
310.30 |
Enterprise Value (mil) |
168,625.14 |
Market risk premium |
4.60% |
Cost of Equity |
6.40% |
Cost of Debt |
4.30% |
WACC |
6.19% |