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


[Bottom of Page]
We have 2 report results for ticker: MCO - Moody's Corporation, also organized by 1 group tags below ...


1. (new beta feature) Reverse DCF based on fcf(free cash flow) for MCO price: 361.89 as of date: 2023-11-29 Current Market Price: 361.89 as of 2023-11-29
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_2032 = 7 30.72%
MCO PE_YEAR_2032 = 10 26.62%
MCO PE_YEAR_2032 = 15 21.96%
MCO PE_YEAR_2032 = 20 18.69%
MCO PE_YEAR_2032 = 25 16.18%
MCO PE_YEAR_2032 = 30 14.16%
MCO PE_YEAR_2032 = 40 11.01%
MCO input_data {"marketcap": 66225870000.0, "fcf": 1474000000, "discount_rate": 0.1, "period": 10}
MCO input_data_url_param input_data={"marketcap": 66225870000.0, "fcf": 1474000000, "discount_rate": 0.1, "period": 10}
In this report, we are doing Reverse DCF assuming for today's current price: 361.89 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, fcf is negative or we do not have data for the stock/ticker



2. Showing REVERSE_DCF_RAW report for MCO Current Market Price: 361.89 as of 2023-11-29
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 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009
MCO revenue 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 1.30B 1.83B 1.99B 1.54B 1.33B 0.63B 1.16B 1.11B 0.94B 0.86B 0.76B 0.75B 0.60B 0.59B
MCO cashflow::operating 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 1.47B 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::realfcf 1.30B 1.83B 1.99B 1.54B 1.33B 0.63B 1.16B 1.11B 0.94B 0.86B 0.76B 0.75B 0.60B 0.59B
MCO netincome 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 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 50.73B 71.61B 53.10B 43.54B 25.69B 26.79B 16.99B 18.54B 18.35B 15.47B 9.96B 6.65B 5.36B 5.34B
MCO shares 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 its 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)