Valuation models
price $623.38 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused272.54 – 408.82329.3389% overvaluedDCF · Perpetuity growth · 10y311.07 – 463.36374.5266% overvaluedDCF · EBITDA exit · 5y537.66 – 591.46563.8411% overvaluedDCF · EBITDA exit · 10y524.53 – 624.54572.159% overvaluedP/E · peers354.23 – 570.95483.2229% overvaluedP/E · own history679.54 – 876.54730.1015% undervaluedPEG—329.1089% overvaluedEV/EBITDA · peers299.42 – 490.64411.1752% overvaluedEV/Revenue · peers116.59 – 389.50274.73127% overvaluedEarnings power value69.90 – 127.5993.95564% overvaluedDividend discount127.02 – 260.88180.64245% overvaluedWall St. consensus target—680.008% belowCost of capital (WACC)—9.03%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
329.33
MSCI closed at $623.38 — overvalued by 89% vs model.
272.54the model's range408.82
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
93.95 – 730.10
Wall St. target
680.00 8% below
Above model, 1y
30 of 30 days
How it is valued
Valued asMature & stable
Moderate growth (~11% recent)High profitability (38% net margin)Pays dividendsModerately volatile earningsHigh leverage (D/E 5.0x)
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.