
MSCI Inc
NYSE:MSCI

Intrinsic Value
The intrinsic value of one
MSCI
stock under the Base Case scenario is
406.28
USD.
Compared to the current market price of 556.57 USD,
MSCI Inc
is
Overvalued by 27%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
MSCI Inc
Fundamental Analysis

Heightened competition from both established index providers and emerging fintech players could erode MSCI’s pricing power, particularly as rival firms enhance their broad indexing and ESG capabilities to compete directly for large institutional contracts.
MSCI’s subscription-based revenue model and leadership in index licensing create a stable recurring revenue stream, providing a strong foundation for sustained profitability even during market downturns.

Revenue & Expenses Breakdown
MSCI Inc
Balance Sheet Decomposition
MSCI Inc
Current Assets | 1.3B |
Cash & Short-Term Investments | 405.9m |
Receivables | 820.7m |
Other Current Assets | 117.5m |
Non-Current Assets | 4.1B |
PP&E | 190.3m |
Intangibles | 3.8B |
Other Non-Current Assets | 88.3m |
Free Cash Flow Analysis
MSCI Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
MSCI Inc
Revenue
|
2.9B
USD
|
Cost of Revenue
|
-514.4m
USD
|
Gross Profit
|
2.3B
USD
|
Operating Expenses
|
-813.2m
USD
|
Operating Income
|
1.5B
USD
|
Other Expenses
|
-419.4m
USD
|
Net Income
|
1.1B
USD
|
MSCI Profitability Score
Profitability Due Diligence
MSCI Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.

Score
MSCI Inc's profitability score is 58/100. The higher the profitability score, the more profitable the company is.
MSCI Solvency Score
Solvency Due Diligence
MSCI Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.

Score
MSCI Inc's solvency score is 56/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MSCI Price Targets Summary
MSCI Inc
According to Wall Street analysts, the average 1-year price target for
MSCI
is 680.51 USD
with a low forecast of 535.3 USD and a high forecast of 759.15 USD.
Dividends
Current shareholder yield for MSCI is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MSCI
stock under the Base Case scenario is
406.28
USD.
Compared to the current market price of 556.57 USD,
MSCI Inc
is
Overvalued by 27%.