Discounted Cash Flow
Msci Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $1.2b | $260.9m | $402.5m | 22.7% | $2.72 |
| 2017 | $1.3b (10.7%) | $304.0m (16.5%) | $371.0m (-7.8%) | 23.9% (5.2%) | $3.36 (23.5%) |
| 2018 | $1.4b (12.5%) | $507.9m (67.1%) | $582.5m (57.0%) | 35.4% (48.5%) | $5.83 (73.5%) |
| 2019 | $1.6b (8.6%) | $563.6m (11.0%) | $680.4m (16.8%) | 36.2% (2.2%) | $6.66 (14.2%) |
| 2020 | $1.7b (8.8%) | $601.8m (6.8%) | $789.3m (16.0%) | 35.5% (-1.9%) | $7.19 (8.0%) |
| 2021 | $2.0b (20.5%) | $726.0m (20.6%) | $922.6m (16.9%) | 35.5% (0.1%) | $8.80 (22.4%) |
| 2022 | $2.2b (10.0%) | $870.6m (19.9%) | $1.1b (17.3%) | 38.7% (9.0%) | $10.78 (22.5%) |
| 2023 | $2.5b (12.5%) | $1.1b (31.9%) | $1.2b (12.2%) | 45.4% (17.3%) | $14.45 (34.0%) |
| 2024 | $2.9b (12.9%) | $1.1b (-3.4%) | $1.5b (21.0%) | 38.8% (-14.5%) | $14.09 (-2.5%) |
| 2025 | $3.1b (9.7%) | $1.2b (8.4%) | $1.5b (5.5%) | 38.4% (-1.2%) | $15.72 (11.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.