investorscraft@gmail.com

Intrinsic ValueMorningstar, Inc. (MORN)

Previous Close$257.14
Intrinsic Value
Upside potential
Previous Close
$257.14

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

Morningstar, Inc. operates as a leading provider of independent investment research, data, and analytics across global financial markets. The company serves institutional and individual investors, financial advisors, and asset managers through its core offerings, including investment research, portfolio management tools, and ESG analytics. Morningstar’s revenue model is primarily subscription-based, ensuring recurring income streams from its data and software solutions, complemented by asset-based fees from its investment management services. The firm has carved a niche as a trusted, unbiased resource in an industry often dominated by sell-side research, reinforcing its competitive moat. Its diversified product suite spans equity and credit ratings, managed investment data, and retirement planning tools, catering to a broad clientele. Morningstar’s market position is strengthened by its strong brand equity, global footprint, and deep expertise in passive investing and sustainability metrics, positioning it as a critical partner in the evolving asset management landscape.

Revenue Profitability And Efficiency

Morningstar reported $2.28 billion in revenue for FY 2024, with net income of $369.9 million, reflecting a net margin of approximately 16.3%. Diluted EPS stood at $8.58, demonstrating robust profitability. Operating cash flow of $591.6 million underscores efficient cash generation, while capital expenditures of $142.7 million indicate disciplined reinvestment in technology and data infrastructure to sustain growth.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by high-margin subscription revenues and scalable software offerings. With operating cash flow significantly exceeding net income, Morningstar exhibits strong capital efficiency. Its asset-light model minimizes fixed costs, allowing for flexible capital allocation toward organic growth, acquisitions, and shareholder returns.

Balance Sheet And Financial Health

Morningstar maintains a solid balance sheet, with $502.7 million in cash and equivalents against $904 million in total debt, reflecting a manageable leverage profile. The firm’s liquidity position and consistent cash flow generation provide ample flexibility to meet obligations and fund strategic initiatives without compromising financial stability.

Growth Trends And Dividend Policy

Revenue growth has been steady, driven by demand for data and analytics, particularly in ESG and passive investing. Morningstar’s dividend policy remains shareholder-friendly, with a $1.82 annual dividend per share, supported by predictable cash flows. The company balances reinvestment with returns, prioritizing sustainable long-term growth over aggressive payouts.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $8.58 EPS, Morningstar’s valuation reflects investor confidence in its recurring revenue model and market leadership. The stock’s premium pricing aligns with expectations for continued growth in global research and data services, particularly as ESG adoption expands.

Strategic Advantages And Outlook

Morningstar’s key advantages include its independent brand, entrenched client relationships, and innovation in data analytics. The outlook remains positive, with secular trends favoring transparency in investing and demand for unbiased research. Strategic acquisitions and organic product expansion are likely to drive future growth, though competition from fintech disruptors warrants monitoring.

Sources

Company filings (10-K), 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