|
Market Closed -
Nasdaq
20:00:00 29/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 222.54 USD | +3.57% |
|
+4.09% | +2.41% |
| 10-28 | Morningstar Q3 Adjusted Earnings, Revenue Rise; Shares Fall After Hours | MT |
| 10-28 | Earnings Flash (MORN) Morningstar, Inc. Reports Q3 Revenue $672.1M, vs. FactSet Est of $664.7M | MT |
Company Valuation: Morningstar, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 14,738 | 9,193 | 12,222 | 14,442 | 8,938 | 8,260 | - | - |
| Change | - | -37.62% | 32.95% | 18.16% | -38.11% | -7.58% | - | - |
| Enterprise Value (EV) 1 | 14,738 | 10,003 | 12,806 | 14,589 | 9,482 | 9,285 | 8,945 | 8,829 |
| Change | - | -32.13% | 28.02% | 13.93% | -35.01% | -2.08% | -3.66% | -1.3% |
| P/E | - | 132x | 87x | 39.2x | 24.5x | 20.5x | 17.9x | 15x |
| PBR | - | - | - | 8.97x | 7.51x | 7.67x | 6.27x | 6.21x |
| PEG | - | - | 1x | 0x | 7.25x | 0.9x | 1.2x | 0.8x |
| Capitalization / Revenue | - | 4.91x | 6x | 6.35x | 3.65x | 3.11x | 2.94x | 2.77x |
| EV / Revenue | - | 5.35x | 6.28x | 6.41x | 3.88x | 3.5x | 3.19x | 2.96x |
| EV / EBITDA | - | 25.1x | 29x | 23.9x | 13.2x | 11.2x | 9.84x | 8.69x |
| EV / EBIT | - | 33.5x | - | 29.5x | 16.3x | 13.3x | 11.7x | 10.3x |
| EV / FCF | - | 59.4x | 64.9x | 32.5x | 21.4x | 18.4x | 14.9x | 13.6x |
| FCF Yield | - | 1.68% | 1.54% | 3.08% | 4.67% | 5.44% | 6.73% | 7.37% |
| Dividend per Share 2 | - | 1.44 | 1.5 | 1.67 | 1.88 | 2.003 | 2.203 | 2.921 |
| Rate of return | - | 0.66% | 0.52% | 0.5% | 0.87% | 0.9% | 0.99% | 1.31% |
| EPS 2 | - | 1.64 | 3.29 | 8.58 | 8.87 | 10.86 | 12.44 | 14.87 |
| Distribution rate | - | 87.8% | 45.6% | 19.5% | 21.2% | 18.4% | 17.7% | 19.6% |
| Net sales 1 | - | 1,871 | 2,039 | 2,275 | 2,446 | 2,654 | 2,808 | 2,980 |
| EBITDA 1 | - | 398.8 | 440.9 | 611.2 | 716.5 | 830.9 | 909.2 | 1,017 |
| EBIT 1 | - | 298.9 | - | 493.8 | 582.9 | 696.1 | 766.6 | 860.1 |
| Net income 1 | 193.3 | 70.5 | 141.1 | 369.9 | 374.2 | 415.2 | 463.3 | 530.9 |
| Net Debt 1 | - | 809.2 | 583.4 | 147.6 | 543.9 | 1,025 | 684.7 | 568.5 |
| Reference price 2 | 341.99 | 216.59 | 286.24 | 336.76 | 217.31 | 222.62 | 222.62 | 222.62 |
| Nbr of stocks (in thousands) | 43,095 | 42,446 | 42,700 | 42,884 | 41,129 | 37,104 | - | - |
| Announcement Date | 24/02/22 | 23/02/23 | 22/02/24 | 26/02/25 | 12/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.78x | 3.42x | 10.93x | 0.93% | 8.06B | |
| 27.17x | 9.66x | 18.16x | 0.87% | 130B | |
| 29.19x | 10.63x | 20.03x | 0.87% | 82.29B | |
| 30.21x | 6.71x | 17.11x | 2.22% | 50.16B | |
| 30.52x | 14.07x | 22.96x | 1.33% | 43.25B | |
| 21.21x | 4.28x | 11.84x | 1.99% | 33.73B | |
| 16.1x | 3.59x | 10.76x | 3.22% | 20.82B | |
| 26.96x | 3.81x | 11.93x | 1.27% | 20.6B | |
| 19.24x | 2.87x | 11.81x | 2.44% | 19.98B | |
| 22.04x | 5.18x | 12.93x | 3.01% | 17.48B | |
| Average | 24.24x | 6.42x | 14.85x | 1.82% | 42.66B | |
| Weighted average by Cap. | 26.51x | 8.32x | 17.08x | 1.46% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MORN Stock
- Valuation Morningstar, Inc.
Select your edition
All financial news and data tailored to specific country editions
