|
MSCI Inc. (MSCI) تقييم DCF
US | Financial Services | Financial - Data & Stock Exchanges | NYSE
|
- ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
- ✓ Professional Design: Trusted, Industry-Standard Templates
- ✓ Pre-Built For Quick And Efficient Use
- ✓ No Expertise Is Needed; Easy To Follow
MSCI Inc. (MSCI) Bundle
استكشف المستقبل المالي لشركة MSCI Inc. (MSCI) مع حاسبة DCF سهلة الاستخدام! أدخل توقعاتك للنمو والهوامش والنفقات لتحديد القيمة الجوهرية لشركة MSCI Inc. (MSCI) وصقل إستراتيجيتك الاستثمارية.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2020 |
AY2 2021 |
AY3 2022 |
AY4 2023 |
AY5 2024 |
FY1 2025 |
FY2 2026 |
FY3 2027 |
FY4 2028 |
FY5 2029 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,695.4 | 2,043.5 | 2,248.6 | 2,528.9 | 2,856.1 | 3,255.8 | 3,711.4 | 4,230.8 | 4,822.8 | 5,497.7 |
| Revenue Growth, % | 0 | 20.54 | 10.03 | 12.47 | 12.94 | 13.99 | 13.99 | 13.99 | 13.99 | 13.99 |
| EBITDA | 953.3 | 1,151.9 | 1,357.9 | 1,715.0 | 1,747.9 | 1,966.5 | 2,241.7 | 2,555.4 | 2,913.0 | 3,320.6 |
| EBITDA, % | 56.23 | 56.37 | 60.39 | 67.81 | 61.2 | 60.4 | 60.4 | 60.4 | 60.4 | 60.4 |
| Depreciation | 110.8 | 134.1 | 142.5 | 159.2 | 206.3 | 214.6 | 244.6 | 278.8 | 317.9 | 362.3 |
| Depreciation, % | 6.54 | 6.56 | 6.34 | 6.3 | 7.22 | 6.59 | 6.59 | 6.59 | 6.59 | 6.59 |
| EBIT | 842.5 | 1,017.8 | 1,215.4 | 1,555.7 | 1,541.7 | 1,751.9 | 1,997.1 | 2,276.6 | 2,595.1 | 2,958.3 |
| EBIT, % | 49.7 | 49.8 | 54.05 | 61.52 | 53.98 | 53.81 | 53.81 | 53.81 | 53.81 | 53.81 |
| Total Cash | 1,300.5 | 1,421.4 | 993.6 | 457.8 | 405.9 | 1,450.6 | 1,653.6 | 1,884.9 | 2,148.7 | 2,449.4 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 558.6 | 664.5 | 663.2 | 839.6 | 820.7 | 1,021.6 | 1,164.6 | 1,327.6 | 1,513.3 | 1,725.1 |
| Account Receivables, % | 32.95 | 32.52 | 29.5 | 33.2 | 28.74 | 31.38 | 31.38 | 31.38 | 31.38 | 31.38 |
| Inventories | 20.1 | 6.0 | 36.7 | .0 | .0 | 20.2 | 23.1 | 26.3 | 30.0 | 34.2 |
| Inventories, % | 1.19 | 0.29121 | 1.63 | 0 | 0 | 0.62134 | 0.62134 | 0.62134 | 0.62134 | 0.62134 |
| Accounts Payable | 14.3 | 13.4 | 15.0 | 9.8 | .0 | 16.6 | 19.0 | 21.6 | 24.7 | 28.1 |
| Accounts Payable, % | 0.84069 | 0.65807 | 0.66882 | 0.38799 | 0 | 0.51111 | 0.51111 | 0.51111 | 0.51111 | 0.51111 |
| Capital Expenditure | -51.0 | -52.8 | -72.9 | -90.9 | -33.8 | -88.6 | -101.0 | -115.1 | -131.2 | -149.6 |
| Capital Expenditure, % | -3.01 | -2.58 | -3.24 | -3.59 | -1.18 | -2.72 | -2.72 | -2.72 | -2.72 | -2.72 |
| Tax Rate, % | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 | 18.22 |
| EBITAT | 738.9 | 861.0 | 1,013.7 | 1,305.2 | 1,260.8 | 1,476.5 | 1,683.1 | 1,918.6 | 2,187.1 | 2,493.1 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | 234.3 | 849.7 | 1,055.4 | 1,228.7 | 1,442.4 | 1,397.9 | 1,683.2 | 1,918.8 | 2,187.3 | 2,493.3 |
| WACC, % | 8.74 | 8.73 | 8.73 | 8.73 | 8.72 | 8.73 | 8.73 | 8.73 | 8.73 | 8.73 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 7,407.9 | |||||||||
| Long Term Growth Rate, % | 2.00 | |||||||||
| Free cash flow (T + 1) | 2,543 | |||||||||
| Terminal Value | 37,790 | |||||||||
| Present Terminal Value | 24,867 | |||||||||
| Enterprise Value | 32,275 | |||||||||
| Net Debt | 4,226 | |||||||||
| Equity Value | 28,049 | |||||||||
| Diluted Shares Outstanding, MM | 79 | |||||||||
| Equity Value Per Share | 355.23 |
What You Will Get
- Editable Forecast Inputs: Effortlessly modify assumptions (growth %, margins, WACC) to explore various scenarios.
- Real-World Data: MSCI Inc.’s (MSCI) financial data pre-loaded to facilitate your analysis.
- Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
- Customizable and Professional: A sleek Excel model that can be tailored to fit your valuation requirements.
- Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and optimizing time.
Key Features
- 🔍 Real-Life MSCI Financials: Pre-filled historical and projected data for MSCI Inc. (MSCI).
- ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
- 📊 Professional DCF Valuation: Built-in formulas calculate MSCI’s intrinsic value using the Discounted Cash Flow method.
- ⚡ Instant Results: Visualize MSCI’s valuation instantly after making changes.
- Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review pre-entered MSCI Inc. (MSCI) data (historical and projected).
- Step 3: Adjust key assumptions (yellow cells) based on your analysis.
- Step 4: View automatic recalculations for MSCI Inc.'s intrinsic value.
- Step 5: Use the outputs for investment decisions or reporting.
Why Choose This Calculator for MSCI Inc. (MSCI)?
- Reliable Data: Access to authentic MSCI financials guarantees trustworthy valuation outcomes.
- Flexible Options: Tailor essential metrics such as growth rates, WACC, and tax rates to align with your forecasts.
- Efficiency Boost: Pre-configured calculations save you the effort of building from the ground up.
- Expert-Level Tool: Crafted for investors, analysts, and financial consultants.
- Easy to Use: User-friendly design and clear, step-by-step guidance make it accessible for everyone.
Who Should Use This Product?
- Investors: Evaluate MSCI Inc.'s (MSCI) market performance before making investment decisions.
- CFOs and Financial Analysts: Enhance financial modeling and analysis with MSCI's (MSCI) comprehensive data.
- Portfolio Managers: Utilize MSCI's (MSCI) indices to optimize investment strategies.
- Consultants: Provide clients with detailed reports and insights based on MSCI's (MSCI) research.
- Students and Educators: Access valuable resources to study market trends and financial metrics using MSCI's (MSCI) data.
What the Template Contains
- Operating and Balance Sheet Data: Pre-filled MSCI historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
- WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), featuring parameters like Beta, risk-free rate, and share price.
- DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models demonstrating intrinsic value with comprehensive calculations.
- Financial Statements: Pre-loaded financial statements (annual and quarterly) to facilitate analysis.
- Key Ratios: Incorporates profitability, leverage, and efficiency ratios for MSCI.
- Dashboard and Charts: Visual summary of valuation outputs and assumptions for easy analysis of results.
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.