MSCI Inc. (MSCI)
Services-Business Services, NEC · Technology · $44.3B
Intrinsic Value (Consensus)
$513.58
Current Price
$608.16
Margin of Safety
-15.6%
15.6% Above Intrinsic Value
Value: $514
Price: $608
Valuation Model Estimates
Current Price: $608.16
DCF (Discounted Cash Flow)
$543.61
Graham Number
Not applicable
—
Earnings Power Value
$152.33
Relative Value (P/E)
$313.80
Dividend Discount Model
$683.33
Consensus Value
$513.58
Model Assumptions
Discount Rate
10.3%
Growth Rate
11.7%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
52
Profitability
10/25
Strength
17/25
Valuation
9/25
Growth
16/25
Key Financials
- EPS (TTM)
- $15.69
- EPS (Forward)
- $17.52
- Book Value
- $-36.41
- P/E Ratio
- 20.0
- Forward P/E
- 17.9
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 9.7%
- Earnings Growth
- 11.7%
- Dividend Yield
- 0.7%
- Beta
- 1.00
Similar Stocks (Technology)
AGMHAGM Group Holdings I...
$986.06+300%
AISPAirship AI Holdings,...
$13.52+300%
MSGMMotorsport Games Inc...
$15.60+300%
TASKTaskUs, Inc.
$20.62+284.7%
ENRENERGIZER HOLDINGS, ...
$61.57+202.1%
Data last updated: 2026-06-16
Source: Yahoo Finance