investorscraft@gmail.com

Intrinsic ValueMoody's Corporation (MCO)

Previous Close$515.73
Intrinsic Value
Upside potential
Previous Close
$515.73

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

Moody's Corporation operates as a global integrated risk assessment firm, primarily known for its credit ratings, research, and risk analysis services. The company operates through two key segments: Moody's Investors Service (MIS), which provides credit ratings and research, and Moody's Analytics (MA), offering financial intelligence and analytical tools. Moody's holds a dominant position in the credit rating industry, competing with S&P Global and Fitch Ratings, and benefits from high barriers to entry due to regulatory requirements and established trust. Its revenue model is diversified, combining subscription-based analytics with transaction-driven ratings fees, ensuring resilience across economic cycles. The company serves a broad clientele, including corporations, financial institutions, and governments, leveraging its proprietary data and methodologies to maintain a competitive edge. Moody's strong brand recognition and global footprint reinforce its leadership in risk assessment, though it faces scrutiny over conflicts of interest inherent in the issuer-pays model.

Revenue Profitability And Efficiency

Moody's reported revenue of $7.09 billion for FY 2024, with net income of $2.06 billion, reflecting a robust net margin of approximately 29%. Diluted EPS stood at $11.26, demonstrating strong earnings power. Operating cash flow was $2.84 billion, highlighting efficient cash conversion despite minimal capital expenditures. The company's asset-light model and high-margin analytics segment contribute to its profitability, though ratings revenue remains cyclical.

Earnings Power And Capital Efficiency

The company's earnings are underpinned by recurring revenue from Moody's Analytics, which mitigates volatility in ratings activity. With no significant capital expenditures, free cash flow generation is strong, supporting reinvestment and shareholder returns. Moody's capital efficiency is evident in its high return on equity, driven by scalable operations and low incremental costs for additional analytics subscriptions.

Balance Sheet And Financial Health

Moody's maintains a solid liquidity position, with $2.41 billion in cash and equivalents, though total debt of $7.75 billion reflects leverage used for strategic initiatives. The balance sheet remains investment-grade, supported by stable cash flows. Debt maturities are well-laddered, reducing refinancing risks, and the company has ample capacity to meet obligations while funding growth.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by expansion in MA and demand for credit ratings in volatile markets. The company has consistently raised dividends, with a FY 2024 payout of $3.41 per share, reflecting a commitment to returning capital. Share repurchases further enhance shareholder value, though growth investments in data and analytics remain a priority.

Valuation And Market Expectations

Moody's trades at a premium valuation, reflecting its market leadership and high-margin business model. Investors price in sustained growth in analytics and resilience in ratings, though regulatory risks and competition are monitored. The stock's performance hinges on execution in expanding its SaaS offerings and maintaining ratings market share.

Strategic Advantages And Outlook

Moody's benefits from entrenched market positioning, regulatory moats, and a shift toward data-driven decision-making. Near-term challenges include macroeconomic sensitivity and regulatory scrutiny, but long-term demand for risk assessment tools is secular. The company is well-positioned to capitalize on ESG and climate risk analytics, though execution risks in technology investments remain.

Sources

10-K filings, investor presentations

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