investorscraft@gmail.com

Intrinsic ValueMSCI Inc. (MSCI)

Previous Close$583.25
Intrinsic Value
Upside potential
Previous Close
$583.25

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

MSCI Inc. is a leading provider of critical decision support tools and services for the global investment community, operating primarily in the financial data and analytics sector. The company generates revenue through subscription-based models, licensing its proprietary indices, analytics, and ESG research to institutional investors, asset managers, and wealth advisors. MSCI’s flagship products, such as its widely tracked equity and fixed-income benchmarks, are integral to portfolio construction, risk management, and regulatory compliance, reinforcing its dominant position in the index and analytics market. The firm’s competitive edge stems from its extensive data infrastructure, strong brand recognition, and deep integration into global financial workflows, making it a quasi-utility for institutional clients. Its ESG and climate solutions further capitalize on growing demand for sustainable investing, positioning MSCI as a key enabler of the transition to greener portfolios. Despite competition from Bloomberg and S&P Global, MSCI maintains pricing power due to high switching costs and the mission-critical nature of its offerings.

Revenue Profitability And Efficiency

MSCI reported robust FY 2024 revenue of $2.86 billion, driven by recurring subscriptions and high-margin index licensing. Net income reached $1.11 billion, reflecting an operating margin of approximately 39%, underscoring the scalability of its asset-light model. Operating cash flow of $1.50 billion and minimal capital expenditures ($33.8 million) highlight exceptional cash conversion efficiency, with free cash flow supporting shareholder returns and strategic investments.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $14.05 demonstrates strong earnings power, amplified by low incremental costs for additional users. MSCI’s capital-light structure allows it to reinvest selectively in data and technology while maintaining high ROIC, estimated at over 30%. Debt levels are manageable relative to cash flows, with interest coverage comfortably supported by recurring revenue streams.

Balance Sheet And Financial Health

MSCI holds $405.9 million in cash against total debt of $4.63 billion, with a net debt-to-EBITDA ratio of approximately 3.0x. While leverage is elevated, it is mitigated by predictable cash flows and a largely fixed-rate debt profile. The balance sheet remains flexible for M&A or share repurchases, though dividend commitments ($6.47 per share) consume a moderate portion of free cash flow.

Growth Trends And Dividend Policy

Organic growth is fueled by index AUM-linked fees, ESG adoption, and cross-selling analytics. The dividend, yielding ~1.2%, is complemented by consistent buybacks, reflecting a balanced capital return strategy. Historical mid-single-digit revenue growth and margin expansion suggest steady compounding, though reliance on financial market activity introduces cyclicality risks.

Valuation And Market Expectations

Trading at a premium P/E of ~35x (based on FY 2024 EPS), the market prices in durable growth and high barriers to entry. Consensus expects mid-teens EPS growth, driven by pricing increases and incremental ESG adoption, though valuation multiples remain sensitive to interest rates and equity market sentiment.

Strategic Advantages And Outlook

MSCI’s moat lies in its entrenched benchmarks, sticky client relationships, and ESG thought leadership. Near-term headwinds include potential fee pressure from passive fund consolidation, but long-term trends like climate investing and regulatory tailwinds support sustained demand. The outlook remains positive, assuming continued innovation in analytics and international expansion.

Sources

Company 10-K filings, investor presentations, Bloomberg data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount