Compoundeer Logo
COMPOUNDEER
Uncovering Potential
RankingCompaniesDCF
MSCI Logo

Msci Inc.

MSCI

Services-Business Services, NEC

Mkt Cap

$41.86B

PE

36.44

Debt

$4.55B

Cash

$461.7M

EV

$45.95B

FCF

$1.213B

Market Cap

$41.86B

P/E Ratio

36.44

Debt

$4.55B

Cash

$461.7M

EV

$45.95B

FCF

$1.213B
Charts data: {"Earnings":[{"time":"2014-12-30","value":283745000},{"time":"2015-12-30","value":223648000},{"time":"2016-12-30","value":260855000},{"time":"2017-12-30","value":303972000},{"time":"2018-12-30","value":507885000},{"time":"2019-12-30","value":563648000},{"time":"2020-12-30","value":601822000},{"time":"2021-12-30","value":725983000},{"time":"2022-12-30","value":870573000},{"time":"2023-12-30","value":1148592000}],"Sales":[{"time":"2014-12-30","value":996680000},{"time":"2015-12-30","value":1075013000},{"time":"2016-12-30","value":1150669000},{"time":"2017-12-30","value":1274172000},{"time":"2018-12-30","value":1433984000},{"time":"2019-12-30","value":1557796000},{"time":"2020-12-30","value":1695390000},{"time":"2021-12-30","value":2043544000},{"time":"2022-12-30","value":2248598000},{"time":"2023-12-30","value":2528920000}],"Net Margins":[{"time":"2014-12-30","value":0.2846901713689449},{"time":"2015-12-30","value":0.20804213530441026},{"time":"2016-12-30","value":0.2266985553621415},{"time":"2017-12-30","value":0.2385643382526064},{"time":"2018-12-30","value":0.35417759193965903},{"time":"2019-12-30","value":0.36182401290027705},{"time":"2020-12-30","value":0.3549755513480674},{"time":"2021-12-30","value":0.35525684790736095},{"time":"2022-12-30","value":0.38716257863788905},{"time":"2023-12-30","value":0.4541828132167091}],"Assets":[{"time":"2014-12-30","value":2894175000},{"time":"2015-12-30","value":3146987000},{"time":"2016-12-30","value":3082578000},{"time":"2017-12-30","value":3275668000},{"time":"2018-12-30","value":3387952000},{"time":"2019-12-30","value":4204439000},{"time":"2020-12-30","value":4198647000},{"time":"2021-12-30","value":5506703000},{"time":"2022-12-30","value":4997535000},{"time":"2023-12-30","value":5518219000}],"Stockholders Equity":[{"time":"2014-12-30","value":1432833000},{"time":"2015-12-30","value":901487000},{"time":"2016-12-30","value":317605000},{"time":"2017-12-30","value":401012000},{"time":"2018-12-30","value":-166494000},{"time":"2019-12-30","value":-76714000},{"time":"2020-12-30","value":-443234000},{"time":"2021-12-30","value":-163467000},{"time":"2022-12-30","value":-1007925000},{"time":"2023-12-30","value":-739764000}],"ROE":[{"time":"2014-12-30","value":0.19803075445638116},{"time":"2015-12-30","value":0.24808788146695404},{"time":"2016-12-30","value":0.821318933895877},{"time":"2017-12-30","value":0.7580122290604769},{"time":"2018-12-30","value":-3.0504702872175575},{"time":"2019-12-30","value":-7.347394217483119},{"time":"2020-12-30","value":-1.357797461386085},{"time":"2021-12-30","value":-4.441159377733732},{"time":"2022-12-30","value":-0.8637279559491033},{"time":"2023-12-30","value":-1.5526465197008776}],"ROA":[{"time":"2014-12-30","value":0.11753193915364482},{"time":"2015-12-30","value":0.12834434969067238},{"time":"2016-12-30","value":0.1583427897039426},{"time":"2017-12-30","value":0.1768152328013706},{"time":"2018-12-30","value":0.20274726442405322},{"time":"2019-12-30","value":0.17973884268507642},{"time":"2020-12-30","value":0.21072597910707902},{"time":"2021-12-30","value":0.1948034967565892},{"time":"2022-12-30","value":0.24164713203609378},{"time":"2023-12-30","value":0.25091592051710887}]}

MSCI Inc., together with its subsidiaries, provides investment decision support tools for the clients to manage their investment processes worldwide. It operates through four segments: Index, Analytics, ESG and Climate, and All Other – Private Assets. The Index segment provides indexes for use in various areas of the investment process, including indexed product creation, such as ETFs, mutual funds, annuities, futures, options, structured products, over-the-counter derivatives; performance benchmarking; portfolio construction and rebalancing; and asset allocation, as well as licenses GICS and GICS Direct. The Analytics segment offers risk management, performance attribution and portfolio management content, application, and service that provides an integrated view of risk and return, and an analysis of market, credit, liquidity, and counterparty risk across asset classes; managed services, including consolidation of client portfolio data from various sources, review and reconciliation of input data and results, and customized reporting; and HedgePlatform to measure, evaluate, and monitor the risk of hedge fund investments. The ESG and Climate segment provides products and services that help institutional investors understand how ESG factors impact the long-term risk and return of their portfolio and individual security-level investments; and data, ratings, research, and tools to help investors navigate increasing regulation. The All Other – Private Assets segment includes real estate market and transaction data, benchmarks, return-analytics, climate assessments and market insights for funds, investors, and managers; business intelligence to real estate owners, managers, developers, and brokers; and offers investment decision support tools for private capital. It serves asset owners and managers, financial intermediaries, wealth managers, real estate professionals, and corporates. MSCI Inc. was incorporated in 1998 and is headquartered in New York, New York.

Sector

  • ACCD Logo

    ACCD

  • ACN Logo

    ACN

  • ACVA Logo

    ACVA

  • ADV Logo

    ADV

  • AKAM Logo

    AKAM

  • ALIT Logo

    ALIT

  • BFH Logo

    BFH

  • BR Logo

    BR

  • CASS Logo

    CASS

  • CBZ Logo

    CBZ

  • CNDT Logo

    CNDT

  • CNXC Logo

    CNXC

  • CSGP Logo

    CSGP

  • DASH Logo

    DASH

  • EBAY Logo

    EBAY

  • EEX Logo

    EEX

  • ENV Logo

    ENV

  • ETSY Logo

    ETSY

  • EXLS Logo

    EXLS

  • FA Logo

    FA

  • FI Logo

    FI

  • FICO Logo

    FICO

  • FIS Logo

    FIS

  • FLT Logo

    FLT

  • FLYW Logo

    FLYW

  • GETY Logo

    GETY

  • GPN Logo

    GPN

  • HQY Logo

    HQY

  • HRT Logo

    HRT

  • IIIV Logo

    IIIV

  • IMXI Logo

    IMXI

  • LQDT Logo

    LQDT

  • LYFT Logo

    LYFT

  • MA Logo

    MA

  • MAX Logo

    MAX

  • MELI Logo

    MELI

  • MMS Logo

    MMS

  • MPLN Logo

    MPLN

  • OLO Logo

    OLO

  • PAY Logo

    PAY

  • PAYO Logo

    PAYO

  • PHR Logo

    PHR

  • PYPL Logo

    PYPL

  • QNST Logo

    QNST

Growth

%

%

Discount

%

%

Multiple

g\r+10%+11%+12%+13%+14%
0%109887
+1%1110988
+2%13111098
+3%141311109
+4%1714121110
Years012345678910TV
FCF$1.213B$1.464B$1.741B$2.041B$2.356B$2.679B$3B$3.307B$3.588B$3.829B$4.021B$40.21B
DCF$1.273B$1.317B$1.342B$1.347B$1.332B$1.297B$1.243B$1.173B$1.089B$993.9M$9.939B
Value$22.35B

In the chart Earnings are multiplied by this value.

Earnings Growth 22%
Earnings Stability 96%


Competitiveness and MOAT

High margins render the company resilient under dire circumstances, hence able to drive competitors out or acquire them. ROE and ROA measure the average flow generated by each invested dollar. Their marginal value is a forecast of future growth, and it is considered by Buffett and Munger the most important single indicator.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Net Margin21%23%24%35%36%35%36%39%45%45%
ROA13%16%18%20%18%21%19%24%25%25%
ROE25%82%76%-310%-730%-140%-440%-86%-160%-160%

What is the average Net Margin?

The average Net Margin over the past 5 years is +37.79%.

What is the trend of Net Margin?

The trend of Net Margin over the past 5 years is +1.65%.

What is the average Return on Assets (ROA)?

The average ROA over the past 5 years is +21.34%.

What is the trend of Return on Assets (ROA)?

The trend of ROA over the past 5 years is +1.17%.

What is the average Return on Equity (ROE)?

The average ROE over the past 5 years is -310.22%.

What is the trend of Return on Equity (ROE)?

The trend of ROE over the past 5 years is +68.16%.


Safety & Stabiliy

Being debt the number one cause of investment losses and company death, the ratio Debt/FCF is of utmost importance to guarantee safety. On the other hand the Graham’s stability measures the drawdown of earnings, hence indicating the reliability of the flow generated by the company.

Years12-201512-201612-201712-201812-201912-202012-202112-202212-2023TTM
Debt FCF5.955.165.604.424.514.274.514.213.753.75
Debt Equity1.756.535.18-15.47-40.04-7.60-25.46-4.52-6.15-6.15
MIN
Graham Stability--100%100%100%100%100%100%100%100%

What is the Debt/FCF?

The Debt/FCF trailing twelve month is 3.75.

What is the trend of Debt/FCF?

The trend of Debt/FCF over the past 5 years is -0.11.

What is the Graham’s Stability?

Graham’s Stability measure stands at 1.00.


Growth

Growth can be dangerous when forecasting, simply projecting the current growth is in general wrong. A company passes through multiple phases, from being young and unprofitable, to the first periods of profitability and high growth, until it arrives at a period of regime with limited growth. Identifying in which phase the company is in may help forecasting.

Years12-201612-201812-202012-2022Trend
Revenue12%12%14%12%0.72%
Net Income24%18%24%32%2.8%
Stockholders Equity----32%
FCF17%16%15%12%-0.83%

What is the 5 year Revenue CAGR?

The Revenue CAGR over the past 5 years is +12.02%.

What is the trend of Revenue growth?

The trend of Revenue growth rate over the past 5 years is +0.72%.

What is the 5 year Earnings CAGR?

The Earnings CAGR over the past 5 years is +17.73%.

What is the trend of Earnings growth?

The trend of Earnings growth rate over the past 5 years is +2.84%.

What is the 5 year Equity CAGR?

The Equity CAGR over the past 5 years is +34.75%.

What is the trend of Equity growth?

The trend of Equity growth rate over the past 5 years is +31.67%.

What is the 5 year FCF CAGR?

The FCF CAGR over the past 5 years is +15.81%.

What is the trend of FCF growth?

The trend of FCF growth rate over the past 5 years is -0.83%.