DCF DETAIL is in Free Plan only for selected tickers below!

In general, to use DCF DETAIL feature to see all tickers, you need to be a paying customer, email : [email protected] or use Help Section!!
Selected tickers used: ['MCO']


We have 6 report results for ticker: MCO - Moody's Corporation, also organized by 3 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. DCF scenario play based on next 3 years

Image

2. DCF scenario play based on next 5 years

Image
Selected Group Tag Permalink: SUMMARY, Showing 6 report results for group: SUMMARY

1. Showing SUMMARY report for MCO [ permalink ] [ csv download ] [show/hide charts] Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MCO revenue 5.92B 5.47B 6.22B 5.37B 4.83B 4.44B 4.20B 3.60B 3.48B 3.33B 2.97B 2.73B 2.28B 2.03B 1.80B
MCO owner_earnings 1.69B 1.02B 1.69B 1.89B 1.47B 1.24B 0.54B 1.05B 1.02B 0.86B 0.82B 0.71B 0.68B 0.53B 0.52B
MCO cashflow::operating 2.15B 1.47B 2.00B 2.15B 1.68B 1.46B 0.76B 1.26B 1.20B 1.02B 0.93B 0.82B 0.80B 0.65B 0.64B
MCO cashflow::fcf 1.88B 1.19B 1.87B 2.04B 1.61B 1.37B 0.66B 1.14B 1.11B 0.94B 0.88B 0.78B 0.74B 0.57B 0.55B
MCO cashflow::realfcf 1.69B 1.02B 1.69B 1.89B 1.47B 1.24B 0.54B 1.05B 1.02B 0.86B 0.82B 0.71B 0.68B 0.52B 0.50B
MCO netincome 1.61B 1.37B 2.21B 1.78B 1.43B 1.32B 1.01B 0.28B 0.95B 1.01B 0.81B 1.02B 0.84B 0.71B 0.65B
MCO operatingincome 2.14B 1.88B 2.84B 2.39B 2.00B 1.87B 1.82B 0.65B 1.47B 1.44B 1.23B 1.08B 0.89B 0.77B 0.69B
MCO marketcap 71.07B 50.56B 71.25B 53.09B 43.30B 25.66B 26.69B 16.84B 18.25B 18.27B 15.41B 9.91B 6.62B 5.34B 5.32B
MCO ev 75.94B 63.57B 76.86B 56.92B 47.05B 29.20B 30.73B 17.85B 19.89B 19.60B 15.59B 9.77B 7.03B 5.91B 5.32B
MCO shares 0.18B 0.18B 0.19B 0.19B 0.19B 0.19B 0.19B 0.19B 0.20B 0.21B 0.22B 0.22B 0.23B 0.23B 0.24B
MCO shares_calc 0.18B 0.18B 0.19B 0.19B 0.19B 0.19B 0.19B 0.19B 0.20B 0.21B 0.22B 0.22B 0.23B 0.23B 0.24B
MCO capex -0.27B -0.28B -0.14B -0.10B -0.07B -0.09B -0.09B -0.12B -0.09B -0.07B -0.04B -0.04B -0.07B -0.08B -0.09B
MCO depreciation 0.37B 0.33B 0.26B 0.22B 0.20B 0.19B 0.16B 0.13B 0.11B 0.10B 0.09B 0.09B 0.08B 0.07B 0.06B
MCO evToOcf 35.30 43.13 38.33 26.52 28.09 19.99 40.70 14.18 16.61 19.24 16.82 11.87 8.75 9.04 8.27
MCO pocf 33.04 34.30 35.54 24.74 25.85 17.56 35.35 13.38 15.23 17.94 16.62 12.05 8.24 8.17 8.27
MCO pe 44.19 36.80 32.18 29.88 30.30 19.44 26.48 61.25 19.23 18.16 18.90 9.68 7.89 7.47 8.23

2. Vertical Data, ratio wrt to shares_calc for MCO [show/hide charts] Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MCO revenue 32.33 29.85 33.45 28.60 25.58 23.19 22.00 18.85 17.63 15.88 13.57 12.24 10.09 8.65 7.62
MCO owner_earnings 9.22 5.58 9.10 10.06 7.79 6.47 2.83 5.47 5.17 4.11 3.73 3.20 3.01 2.26 2.21
MCO cashflow::operating 11.75 8.05 10.79 11.43 8.87 7.62 3.95 6.58 6.06 4.85 4.23 3.69 3.55 2.78 2.72
MCO cashflow::fcf 10.27 6.50 10.04 10.88 8.51 7.15 3.48 5.98 5.61 4.50 4.04 3.49 3.25 2.44 2.34
MCO cashflow::realfcf 9.22 5.58 9.10 10.06 7.79 6.47 2.83 5.47 5.17 4.11 3.73 3.20 3.01 2.20 2.10
MCO netincome 8.79 7.50 11.91 9.46 7.57 6.89 5.27 1.44 4.80 4.79 3.72 4.59 3.71 3.04 2.74
MCO operatingincome 11.68 10.28 15.30 12.72 10.58 9.75 9.53 3.40 7.45 6.85 5.64 4.83 3.93 3.29 2.91
MCO marketcap 388.32 275.97 383.29 282.72 229.36 133.93 139.66 88.09 92.31 87.00 70.35 44.46 29.28 22.71 22.54
MCO ev 414.94 346.98 413.42 303.09 249.22 152.41 160.80 93.38 100.62 93.32 71.18 43.79 31.10 25.13 22.54
MCO shares 1.01 1.00 1.01 1.00 1.00 1.00 1.00 1.00 1.01 1.00 1.00 1.00 1.00 1.00 1.00
MCO shares_calc 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00 1.00
MCO capex -1.48 -1.54 -0.75 -0.55 -0.37 -0.47 -0.47 -0.60 -0.45 -0.36 -0.19 -0.20 -0.30 -0.34 -0.38
MCO depreciation 2.04 1.81 1.38 1.17 1.06 1.00 0.83 0.66 0.57 0.46 0.43 0.42 0.35 0.28 0.27
This table measures each value wrt shares_calc (essentially dividiing each entry by shares_calc), this way we can understand how business is utilizing its shares_calc on a % basis

3. Vertical Data, ratio wrt to revenue for MCO [show/hide charts] Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MCO revenue 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
MCO owner_earnings 28.52% 18.69% 27.20% 35.17% 30.44% 27.92% 12.88% 29.02% 29.33% 25.90% 27.50% 26.14% 29.78% 26.13% 29.05%
MCO cashflow::operating 36.36% 26.96% 32.25% 39.96% 34.69% 32.88% 17.96% 34.93% 34.38% 30.55% 31.18% 30.15% 35.21% 32.14% 35.78%
MCO cashflow::fcf 31.78% 21.78% 30.01% 38.04% 33.26% 30.85% 15.80% 31.74% 31.83% 28.31% 29.76% 28.50% 32.24% 28.25% 30.73%
MCO cashflow::realfcf 28.52% 18.69% 27.20% 35.17% 30.44% 27.92% 12.88% 29.02% 29.33% 25.90% 27.50% 26.14% 29.78% 25.49% 27.56%
MCO netincome 27.18% 25.13% 35.61% 33.09% 29.59% 29.71% 23.98% 7.63% 27.23% 30.17% 27.42% 37.51% 36.79% 35.14% 35.94%
MCO operatingincome 36.12% 34.44% 45.74% 44.46% 41.38% 42.04% 43.31% 18.03% 42.27% 43.16% 41.53% 39.46% 38.94% 37.99% 38.23%
MCO marketcap 1201.24% 924.61% 1145.92% 988.55% 896.73% 577.59% 634.83% 467.31% 523.74% 547.94% 518.31% 363.13% 290.14% 262.64% 295.98%
MCO ev 1283.57% 1162.52% 1236.02% 1059.76% 974.37% 657.29% 730.92% 495.38% 570.91% 587.76% 524.44% 357.70% 308.21% 290.61% 295.98%
MCO shares 3.11% 3.37% 3.01% 3.48% 3.91% 4.30% 4.54% 5.33% 5.74% 6.30% 7.37% 8.17% 9.91% 11.56% 13.13%
MCO shares_calc 3.09% 3.35% 2.99% 3.50% 3.91% 4.31% 4.55% 5.30% 5.67% 6.30% 7.37% 8.17% 9.91% 11.56% 13.13%
MCO capex -4.58% -5.18% -2.24% -1.92% -1.43% -2.03% -2.16% -3.20% -2.55% -2.24% -1.42% -1.65% -2.97% -3.89% -5.05%
MCO depreciation 6.30% 6.05% 4.13% 4.10% 4.14% 4.32% 3.76% 3.50% 3.24% 2.87% 3.14% 3.42% 3.46% 3.25% 3.56%
This table measures each value wrt revenue (essentially dividiing each entry by revenue), this way we can understand how business is utilizing its revenue on a % basis

4. CAGR report Showing SUMMARY report for MCO Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_ENDING_2023 CAGR_5Y_ENDING_2023 CAGR_3Y_ENDING_2023
MCO revenue 6.58% 5.89% 3.27%
MCO owner_earnings 7.72% 6.34% -3.70%
MCO cashflow::operating 8.66% 8.04% 0.08%
MCO cashflow::fcf 7.96% 6.52% -2.73%
MCO cashflow::realfcf 7.72% 6.34% -3.70%
MCO netincome 5.35% 4.03% -3.28%
MCO operatingincome 4.49% 2.73% -3.63%
MCO marketcap 16.29% 22.59% 10.21%
MCO ev 16.24% 21.06% 10.09%
MCO shares -1.46% -0.74% -0.54%
MCO shares_calc -1.52% -0.91% -0.86%
MCO capex -13.35% -19.71% -27.56%
MCO depreciation 16.33% 14.20% 19.24%
MCO evToOcf 6.98% 12.04% 10.00%
MCO pocf 7.02% 13.48% 10.12%
MCO pe 10.39% 17.85% 13.93%

5. Rolling 5 yearly CAGR report Showing SUMMARY report for MCO Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_5Y_2023 CAGR_5Y_2022 CAGR_5Y_2021 CAGR_5Y_2020 CAGR_5Y_2019 CAGR_5Y_2018 CAGR_5Y_2017 CAGR_5Y_2016 CAGR_5Y_2015 CAGR_5Y_2014
MCO netincome 4.03% 6.39% 51.76% 13.37% 7.27% 10.12% -0.31% -20.00% 5.86% 9.26%
MCO operatingincome 2.73% 0.67% 34.34% 10.15% 6.78% 8.64% 11.07% -6.05% 13.79% 15.94%
MCO marketcap 22.59% 13.63% 33.44% 23.81% 18.84% 10.74% 21.90% 20.54% 27.88% 27.99%
MCO ev 21.06% 15.65% 33.90% 23.40% 19.14% 13.38% 25.77% 20.49% 27.50% 29.80%
MCO shares -0.74% -0.74% -0.53% -1.34% -2.09% -2.70% -3.05% -3.21% -3.17% -2.31%
MCO shares_calc -0.91% -0.84% -0.56% -1.02% -2.11% -2.64% -3.04% -3.29% -3.40% -2.31%
MCO capex -19.71% -20.37% -3.69% -2.88% 1.57% -14.09% -13.06% -10.09% -2.36% 3.99%
MCO depreciation 14.20% 15.94% 15.32% 14.25% 15.91% 15.50% 11.06% 9.79% 11.35% 8.36%
MCO evToOcf 12.04% 1.17% 22.00% 9.81% 7.86% 3.51% 27.95% 10.14% 12.94% 18.40%
MCO pocf 13.48% -0.60% 21.58% 10.19% 7.58% 1.11% 24.02% 10.18% 13.26% 16.75%
MCO pe 17.85% 6.80% -12.08% 9.21% 10.78% 0.57% 22.29% 50.66% 20.82% 17.15%

6. Rolling 9 yearly CAGR report Showing SUMMARY report for MCO Current Market Price: 471.4 as of 2024-10-01
T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry CAGR_9Y_2023 CAGR_9Y_2022 CAGR_9Y_2021 CAGR_9Y_2020 CAGR_9Y_2019 CAGR_9Y_2018
MCO shares -1.46% -1.92% -1.94% -2.08% -2.39% -2.32%
MCO shares_calc -1.52% -1.96% -2.00% -2.04% -2.40% -2.29%
MCO capex -13.35% -19.04% -11.78% -4.56% 1.52% 0.04%
MCO depreciation 16.33% 15.09% 11.89% 12.05% 13.11% 12.98%
MCO evToOcf 6.98% 11.03% 13.91% 13.11% 13.43% 10.30%
MCO pocf 7.02% 8.38% 12.77% 12.99% 13.65% 8.73%
MCO pe 10.39% 7.68% 14.28% 15.95% 16.83% 10.02%


Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)

Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting 🛌

*No account required, We promise to be respectful of your time and never spam you...