Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: MCO - Moody's Corporation, also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies


1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for MCO price: 421.89 as of date: 2024-06-23 [show/hide charts] Current Market Price: 421.89 as of 2024-06-23

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 expectedGrowthRate_MarketIsPricing
MCO PE_YEAR_2033 = 7 27.82%
MCO PE_YEAR_2033 = 10 23.81%
MCO PE_YEAR_2033 = 15 19.26%
MCO PE_YEAR_2033 = 20 16.06%
MCO PE_YEAR_2033 = 25 13.61%
MCO PE_YEAR_2033 = 30 11.62%
MCO PE_YEAR_2033 = 40 8.55%
MCO input_data {"marketcap": 77208826605.12, "cashflow_fcf_key": 2151000000.0, "discount_rate": 0.1, "period": 10}
MCO input_data_url_param input_data={"marketcap": 77208826605.12, "cashflow_fcf_key": 2151000000.0, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 421.89 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 10 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 10 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for MCO
6. override link: reverse dcf with override in URL for MCO
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker




2. Showing REVERSE_DCF_RAW report for MCO [show/hide charts] Current Market Price: 421.89 as of 2024-06-23

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


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

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...