Fair value (multi-method)
Four independent methods triangulate what MCO is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$264.64
Method range
$44.05 – $562.29
median $402.48
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $264.64 | -45.96% |
| Exit multiple | $562.29 | +14.82% |
| Analyst target | $540.33 | +10.34% |
| Graham number | $44.05 | -91.01% |
- Forward DCF$264.64
- Exit multiple$562.29
- Analyst target$540.33
- Graham number$44.05
Stock price
$489.70
FCF / share (TTM)
$4.98
3Y FCF CAGR
9.6%
Fair value @ hist. growth
$94.78
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
32.9%
per year over your projection horizon
Margin of safety -416.7% vs hist-growth DCF
Historical 3Y CAGR
9.6%
Your model implies
32.9%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 10% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 9.3% | 29.4% | 28.7% | 28.0% | 27.1% | 26.2% |
| 10.3% | 31.9% | 31.2% | 30.5% | 29.8% | 29.0% |
| 11.3% | 34.1% | 33.6% | 32.9% | 32.3% | 31.6% |
| 12.3% | 36.3% | 35.8% | 35.2% | 34.7% | 34.0% |
| 13.3% | 38.4% | 37.9% | 37.4% | 36.9% | 36.3% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.65
Low vs growth
Net debt
$4.97B
Total debt − cash
Beta
1.34
Vs market benchmark
Frequently asked questions
Moody's (MCO) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks5.39% TTM
- Dividend Profile0.80% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History1 split
How this company returns cash to shareholders — buybacks, dividends, and stock splits.