Valuation Morningstar, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 15:42:48 17/02/2026 GMT			5-day change	1st Jan Change
159.22 ^USD	-0.51%		-1.33%	-26.68%

02-13	Morningstar Insider Sold Shares Worth $2,206,244, According to a Recent SEC Filing	MT
02-13	UBS Adjusts Morningstar Price Target to $280 From $320, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	14,738	9,193	12,222	14,442	8,938	6,582	-	-
Change	-	-37.62%	32.95%	18.16%	-38.11%	-26.36%	-	-
Enterprise Value (EV) ¹	14,738	10,003	12,806	14,589	9,482	7,083	6,828	6,582
Change	-	-32.13%	28.02%	13.93%	-35.01%	-25.3%	-3.59%	-3.61%
P/E ratio	-	132x	87x	39.2x	24.5x	15.6x	13.5x	9.97x
PBR	-	-	-	8.97x	7.51x	4.62x	3.87x	3.98x
PEG	-	-	1x	0x	7.25x	1x	0.9x	0.3x
Capitalization / Revenue	-	4.91x	6x	6.35x	3.65x	2.51x	2.34x	2.14x
EV / Revenue	-	5.35x	6.28x	6.41x	3.88x	2.71x	2.43x	2.14x
EV / EBITDA	-	25.1x	29x	23.9x	13.2x	8.95x	7.87x	6.37x
EV / EBIT	-	33.5x	-	29.5x	16.3x	10.9x	9.47x	7.58x
EV / FCF	-	59.4x	64.9x	32.5x	21.4x	14.5x	13x	-
FCF Yield	-	1.68%	1.54%	3.08%	4.67%	6.91%	7.72%	-
Dividend per Share ²	-	1.44	1.5	1.67	-	1.96	2.303	2.645
Rate of return	-	0.66%	0.52%	0.5%	-	1.22%	1.44%	1.65%
EPS ²	-	1.64	3.29	8.58	8.87	10.23	11.82	16.05
Distribution rate	-	87.8%	45.6%	19.5%	-	19.2%	19.5%	16.5%
Net sales ¹	-	1,871	2,039	2,275	2,446	2,617	2,807	3,082
EBITDA ¹	-	398.8	440.9	611.2	716.5	791	867.5	1,033
EBIT ¹	-	298.9	-	493.8	582.9	649.8	720.8	868.1
Net income ¹	193.3	70.5	141.1	369.9	374.2	408.5	451.7	581.2
Net Debt ¹	-	809.2	583.4	147.6	543.9	500.8	246.4	-
Reference price ²	341.99	216.59	286.24	336.76	217.31	160.03	160.03	160.03
Nbr of stocks (in thousands)	43,095	42,446	42,700	42,884	41,129	41,129	-	-
Announcement Date	24/02/22	23/02/23	22/02/24	26/02/25	12/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MORNINGSTAR, INC.	15.64x	2.71x	8.95x	1.22%	6.58B
EXPERIAN PLC	20.66x	4.15x	11.65x	2.07%	30.66B
DONNELLEY FINANCIAL SOLUTIONS, INC.	33.58x	-	-	-	1.04B
OPEN LENDING CORPORATION	-35.26x	0.73x	4x	-	161M
Average	8.65x	2.53x	8.20x	1.65%	9.61B
Weighted average by Cap.	19.91x	3.88x	11.14x	1.92%