olivlawolivlaw

olivLaw · US equity research

MSCI Inc. MSCI

Services-Business Services, NEC · SIC 7389 · Vertical: Services-Business Services, NEC (SIC 7389)

639.78USD+0.40% · 1 dayClose 03 Nov 2026

MSCI Inc. provides indexes, analytics and sustainability and climate data for global investors, earning mostly recurring subscription revenue plus asset-based fees. Operating revenues in the third quarter of 2026 were $892.0 million, up 12.4%. The company remains dependent on the asset management industry, and BlackRock's share of revenues rose from 10.8% in 2025 to 11.8% in the first nine months of 2026.

At the close of 03 Nov 2026, MSCI Inc. (MSCI) stock was 639.78 USD (+0.40% on the day), with market capitalisation 45.7 bn USD, P/E 33.9 on diluted EPS of 18.89 USD over the last 12 months, dividend yield 1.24%, beta 0.66, 52-week range 511.84–643.83 USD. Latest reported quarter (Q3 2026): revenue of 892.0 m USD (+12.4% YoY), net income of 351.0 m USD (+7.9% YoY), diluted EPS 4.86 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
45.7 bn USD
shares as of 13 Oct 2026
P/E (TTM)
33.9
Diluted EPS TTM 18.89 · TTM to 30 Sept 2026
E/P (TTM)
2.95%
TTM to 30 Sept 2026
Dividend yield
1.24%
DPS 12m 7.95
Beta (2y)
0.66
Volatility (1y) 29%
52-week range
511.84643.83

Price history

Loading chart…

Technical reading

RSI (14)
72.6
overbought (≥ 70)
Bollinger (20, 2)
536.89 – 648.55
in the upper half of the band · %B 0.92 · band width 18.8%
SMA 50 / 200
569.89 / 573.85
mixed trend
MACD (12, 26, 9)
19.21 / 14.57
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+19.4%−2.0%+21.4 pp—
3 months+12.0%−2.2%+14.1 pp—
6 months+10.1%+4.3%+5.9 pp—
Year to date+11.5%+10.6%+0.9 pp—
1 year+10.1%+10.5%−0.4 pp−5.1%
3 years+28.5%+73.7%−45.1 pp+1.8%
5 years−3.3%+61.7%−65.0 pp—
Max drawdown (1y)
−18.1%
02 Feb 2026 → 11 Feb 2026
Max drawdown (5y)
−43.9%
16 Nov 2021 → 09 May 2022
Compound annual growth (5y)
−0.7%
S&P 500 +10.1%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
892.0 m USD
+12.4% YoY
Net income
351.0 m USD
+7.9% YoY
Diluted EPS
4.86
+14.4% YoY
net / operating
39.3% / 56.3%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue743.5 m745.8 m772.7 m793.4 m822.6 m850.8 m867.0 m892.0 m
Cost of revenue131.6 m136.8 m137.7 m132.5 m143.4 m141.8 m149.9 m152.2 m
Research & development38.5 m47.6 m44.1 m44.8 m41.1 m49.6 m46.0 m47.6 m
Operating income405.2 m377.0 m425.3 m447.6 m463.7 m456.9 m487.5 m502.1 m
Depreciation & amortisation4.3 m4.7 m5.4 m ≈5.8 m ≈7.5 m5.9 m6.2 m ≈6.5 m ≈
Interest expense45.5 m46.5 m46.2 m53.6 m63.6 m69.1 m71.0 m74.8 m
Pre-tax income363.3 m331.1 m377.8 m396.5 m388.9 m389.2 m417.3 m427.9 m
Income tax57.8 m42.5 m74.1 m71.2 m104.2 m-16.8 m75.3 m76.9 m
Net income305.5 m288.6 m303.7 m325.3 m284.7 m406.0 m342.0 m351.0 m
Diluted EPS3.90 ≈3.713.924.253.81 ≈5.534.694.86
Operating cash flow430.6 m301.7 m336.2 m ≈449.4 m ≈501.1 m306.8 m370.8 m ≈436.1 m ≈
Capex14.2 m11.6 m11.3 m ≈4.0 m ≈12.4 m2.8 m11.0 m ≈13.4 m ≈
Dividends paid125.1 m143.8 m139.7 m ≈137.9 m ≈135.1 m150.5 m149.5 m ≈147.8 m ≈
Share repurchases374.0 m213.1 m138.5 m ≈1.2 bn ≈906.8 m414.8 m168.4 m ≈552.6 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 30 percentile of its own 44-quarter history (min 26.4, median 38.5, max 73.7; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue1.4 bn1.6 bn1.7 bn2.0 bn2.2 bn2.5 bn2.9 bn3.1 bn
Revenue YoY+12.5%+8.6%+8.8%+20.5%+10.0%+12.5%+12.9%+9.7%
Net income507.9 m563.6 m601.8 m726.0 m870.6 m1.1 bn1.1 bn1.2 bn
Net income YoY+67.1%+11.0%+6.8%+20.6%+19.9%+31.9%−3.4%+8.4%
Diluted EPS5.666.597.128.7010.7214.3914.0515.69
Diluted EPS YoY+71.0%+16.4%+8.0%+22.2%+23.2%+34.2%−2.4%+11.7%
net %35.4%36.2%35.5%35.5%38.7%45.4%38.8%38.4%
Free cash flow582.5 m680.4 m789.3 m922.6 m1.1 bn1.2 bn1.5 bn1.5 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
515.3 m USD
Financial debt
6.2 bn USD
Net debt
5.7 bn USD
Equity
-2.7 bn USD
Total assets
5.7 bn USD
Debt / equity
unavailable
Current ratio
0.90x
ROE
unavailable
ROA
21.6%
FCF margin
49.4%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
2.5 bn
2024
2.9 bn
2025
3.1 bn

SEC (XBRL)· 06 Feb 2026verified

Cost of revenue
2023
446.6 m
2024
514.4 m
2025
550.4 m

SEC (XBRL)· 06 Feb 2026verified

Gross profit
2023
2.1 bn ≈
2024
2.3 bn ≈
2025
2.6 bn ≈

SEC (XBRL)· 06 Feb 2026derived

Research & development
2023
132.1 m
2024
158.7 m
2025
177.6 m

SEC (XBRL)· 06 Feb 2026verified

Operating income
2023
1.4 bn
2024
1.5 bn
2025
1.7 bn

SEC (XBRL)· 06 Feb 2026verified

Depreciation & amortisation
2023
21.0 m
2024
17.0 m
2025
23.4 m

SEC (XBRL)· 06 Feb 2026verified

EBITDA
2023
1.4 bn ≈
2024
1.5 bn ≈
2025
1.7 bn ≈

SEC (XBRL)· 06 Feb 2026derived

Interest expense
2023
186.7 m
2024
185.5 m
2025
209.9 m

SEC (XBRL)· 06 Feb 2026verified

Pre-tax income
2023
1.4 bn
2024
1.4 bn
2025
1.5 bn

SEC (XBRL)· 06 Feb 2026verified

Income tax
2023
220.5 m
2024
247.0 m
2025
292.0 m

SEC (XBRL)· 06 Feb 2026verified

Net income
2023
1.1 bn
2024
1.1 bn
2025
1.2 bn

SEC (XBRL)· 06 Feb 2026verified

Diluted EPS
2023
14.39
2024
14.05
2025
15.69

SEC (XBRL)· 06 Feb 2026verified

Weighted average diluted shares
2023
79.8 m
2024
79.0 m
2025
76.6 m

SEC (XBRL)· 06 Feb 2026verified

Dividend per share
2023
5.52
2024
6.40
2025
7.20

SEC (XBRL)· 06 Feb 2026verified

Balance sheet · USD

Cash
2023
461.7 m
2024
409.4 m
2025
515.3 m

SEC (XBRL)· 21 Apr 2026verified

Receivables
2023
—
2024
—
2025
—

SEC (XBRL)· 10 Feb 2023verified

Current assets
2023
1.4 bn
2024
1.3 bn
2025
1.6 bn

SEC (XBRL)· 21 Apr 2026verified

Property, plant & equipment, net
2023
55.9 m
2024
70.9 m
2025
87.3 m

SEC (XBRL)· 21 Apr 2026verified

Goodwill
2023
2.9 bn
2024
2.9 bn
2025
2.9 bn

SEC (XBRL)· 21 Apr 2026verified

Intangibles (excl. goodwill)
2023
956.2 m
2024
907.6 m
2025
832.5 m

SEC (XBRL)· 21 Apr 2026verified

Total assets
2023
5.5 bn
2024
5.4 bn
2025
5.7 bn

SEC (XBRL)· 21 Apr 2026verified

Accounts payable
2023
9.8 m
2024
14.5 m
2025
15.3 m

SEC (XBRL)· 21 Apr 2026verified

Short-term debt
2023
10.9 m
2024
0
2025
—

SEC (XBRL)· 07 Feb 2025verified

Long-term debt
2023
4.5 bn
2024
4.5 bn
2025
6.2 bn

SEC (XBRL)· 21 Apr 2026verified

Current liabilities
2023
1.5 bn
2024
1.6 bn
2025
1.8 bn

SEC (XBRL)· 21 Apr 2026verified

Total liabilities
2023
6.3 bn
2024
6.4 bn
2025
8.4 bn

SEC (XBRL)· 21 Apr 2026verified

Equity
2023
-739.8 m †
2024
-940.0 m †
2025
-2.7 bn †

SEC (XBRL)· 21 Apr 2026verified

Cash flow · USD

Operating cash flow
2023
1.2 bn
2024
1.5 bn
2025
1.6 bn

SEC (XBRL)· 06 Feb 2026verified

Capex
2023
22.8 m
2024
33.8 m
2025
39.3 m

SEC (XBRL)· 06 Feb 2026verified

Free cash flow
2023
1.2 bn ≈
2024
1.5 bn ≈
2025
1.5 bn ≈

SEC (XBRL)· 06 Feb 2026derived

Investing cash flow
2023
-819.4 m
2024
-144.3 m
2025
-130.1 m

SEC (XBRL)· 06 Feb 2026verified

Financing cash flow
2023
-953.9 m
2024
-1.4 bn
2025
-1.4 bn

SEC (XBRL)· 06 Feb 2026verified

Dividends paid
2023
441.0 m
2024
509.1 m
2025
556.5 m

SEC (XBRL)· 06 Feb 2026verified

Share repurchases
2023
504.2 m
2024
885.3 m
2025
2.5 bn

SEC (XBRL)· 06 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
9.7%
computed by olivLawFY 2025
Revenue CAGR 3Y
11.7%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
13.1%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
12.1%
computed by olivLawFY 2025
Net income growth (YoY)
8.4%
computed by olivLawFY 2025
Net income CAGR 3Y
11.4%
computed by olivLawFY 2022 → FY 2025
Net income CAGR 5Y
14.8%
computed by olivLawFY 2020 → FY 2025
EPS growth (YoY)
11.7%
computed by olivLawFY 2025
EPS CAGR 3Y
13.5%
computed by olivLawFY 2022 → FY 2025
EPS CAGR 5Y
17.1%
computed by olivLawFY 2020 → FY 2025
FCF growth (YoY)
5.5%
computed by olivLawFY 2025

Profitability

Gross margin
82.9%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
56.4%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
55.7%
computed by olivLawTTM to 30 Sept 2026
Net margin
40.3%
computed by olivLawTTM to 30 Sept 2026
FCF margin
45.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
ROA
25.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
unavailable
equity is negative: buybacks shrink the invested capital and ROIC would come out large without meaning anything
ROCE
47.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
42.1%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
37.0%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
6.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
3.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Interest coverage
6.9x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.8x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
unavailable
input data missing
Cash ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
1.6 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
39.6 m USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
1.6 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
113.8%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
83.4%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
unavailable
input data missing
Days payables outstanding
7 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
45.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
52.2 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
33.1x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
33.9x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
3.0%
computed by olivLawTTM to 30 Sept 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
P/S
13.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
27.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
27.3x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
15.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
29.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
3.4%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
1.2%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
5.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 57 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

639.78 USD

03 Nov 2026Source: olivLaw, closing series

Market cap: 45.7 bn USD

Key indicators

Market capitalisation
45.7 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
33.9x
computed by olivLawTTM to 30 Sept 2026
P/B
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
EV/EBITDA
27.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
unavailable
equity is negative: the ratio is not economically meaningful (not by itself insolvency; usually the result of buybacks)
Net margin
40.3%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
9.7%
computed by olivLawFY 2025
Dividend yield
1.2%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

34/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 13 Oct 2026
Source: SEC (XBRL)published 20 Oct 2026
verified 2858derived 143

Score by group

  • Valuation18
  • Returns89
  • Quality93
  • Balance sheet46
  • Growth94

Estimated value range

Low
247.58
USD per share
Mid
355.59
USD per share
High
444.02
USD per share
Price: 639.78 USD
The price is above the range
Potential to the central value: -44.4% (value / price − 1)
Margin of safety: -79.9% (1 − price / value)
Agreement between methods: high · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 94.62 – 569.78 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)326.57 – 569.78 (Mid 419.23)
    WACC 8.8% · starting FCFF 1.8 bn USD · terminal value share of EV 75%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): 29.2%
  • Peers: EV/EBITDA234.83 – 363.32 (Mid 321.77)
    9 companies used · median multiple 15.2x · quartiles 12.0x – 16.8x
    BR, CPAY, EBAY, FICO, FIS, GPN, PYPL, RBA, UBER
  • Peers: P/E260.33 – 524.73 (Mid 389.41)
    12 companies used · median multiple 20.6x · quartiles 13.8x – 27.8x
    ACN, BR, CPAY, EBAY, FICO, FIS, FISV, MA, MELI, PYPL, RBA, UBER
  • Dividend discount (DDM)94.62 – 127.24 (Mid 108.53)
Multiple comparisons use the SIC vertical: Services-Business Services, NEC (SIC 7389)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 57/100

FactorValueScoreWeight used
ROIC · Qualityunavailableunavailable—
Net margin · Quality40.3%86 (vs peers)7%
FCF conversion · Quality113.8%100 (on a fixed band)7%
Revenue CAGR 3Y · Growth11.7%98 (on a fixed band)9%
EPS CAGR 3Y · Growth13.5%90 (on a fixed band)9%
Net debt / EBITDA · Balance sheet3.3x42 (vs peers)12%
Interest coverage · Balance sheet6.9x82 (on a fixed band)7%
Current ratio · Balance sheet0.8x2 (on a fixed band)5%
P/E (TTM) · Valuation33.9x17 (vs peers)12%
EV/EBITDA · Valuation27.0x0 (vs peers)12%
FCF yield · Valuation3.4%43 (on a fixed band)9%
Shareholder yield (distributions) · Returns5.7%82 (on a fixed band)7%
Payout ratio (FCF) · Returns37.0%100 (on a fixed band)5%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet46/100 · 3/3 factors with a value
  • Growth94/100 · 2/2 factors with a value
  • Quality93/100 · 2/3 factors with a value
  • Returns89/100 · 2/2 factors with a value
  • Valuation18/100 · 3/3 factors with a value

Memo

MSCI INC. (MSCI). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 3.1 bn USD in 2025; YoY growth 9.7%; net margin 40.3%; net debt/EBITDA 3.3x.

The estimated value range is 247.58–444.02 USD per share (median of 4 methods, agreement: high); assumptions are illustrative. Against the central value of 355.59 USD, the price of 639.78 USD leaves a potential of -44.4% (value / price − 1) and a margin of safety of -79.9% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 57/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • Net margin: 40.3%
  • FCF conversion: 113.8%
  • Revenue CAGR 3Y: 11.7%
  • EPS CAGR 3Y: 13.5%
  • Interest coverage: 6.9x
  • Shareholder yield (distributions): 5.7%
  • Payout ratio (FCF): 37.0%

What contradicts it

  • Current ratio: 0.8x
  • P/E (TTM): 33.9x
  • EV/EBITDA: 27.0x
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): ROIC.

Versus the vertical median

Services-Business Services, NEC (SIC 7389) · same industry (4-digit SIC) · compared with 14 companies

Only companies with a capitalisation between 5.5 bn and 354.8 bn (within 8× of the company's); 85 of the vertical were left out.

Multiples and returns vs the median

P/E
33.9x
vertical median 20.6x
above median (+64.3%)
EV/EBITDA
27.0x
vertical median 16.0x
above median (+68.9%)
P/S
13.3x
vertical median 2.5x
above median (+425.8%)
P/B
—
vertical median 4.0x
ROE
—
vertical median 27.5%
Net margin
40.3%
vertical median 15.4%
above median (+161.1%)
EBIT margin
55.7%
vertical median 17.0%
above median (+227.3%)
Revenue YoY
9.7%
vertical median 8.2%
above median (+18.3%)
Net debt/EBITDA
3.3x
vertical median 2.0x
above median (+68.6%)
Dividend yield
1.2%
vertical median 1.0%
above median (+21.8%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
UBERUber Technologies, Inc136.0 bn14.638.4%17.3%+18.3%−24% / +18%
MELIMercadoLibre, Inc.84.3 bn45.227.5%5.3%+39.1%−20% / +3%
EBAYeBay Inc.52.1 bn25.846.6%16.9%+7.9%+43% / +189%
PYPLPayPal Holdings, Inc.48.4 bn11.123.8%13.8%+4.3%−7% / +1%
MSCIMsci Inc.45.7 bn33.9—40.3%+9.7%+10% / +29%
FISVFiserv, Inc.31.1 bn11.210.7%13.4%+3.6%−5% / −55%
CPAYCorpay, Inc26.7 bn24.730.5%22.7%+13.9%+37% / +69%
GPNGlobal Payments Inc.25.9 bn—-4.1%-9.1%−0.4%+29% / −16%
BRBroadridge Financial Solutions, Inc.20.8 bn20.340.2%13.9%+8.5%−19% / −5%
FISFidelity National Information Services, Inc.20.1 bn6.022.3%27.6%+5.4%−41% / −34%
RBARB Global, Inc17.3 bn39.18.8%10.0%+7.2%−5% / +46%
FICOFair Isaac Corp15.6 bn20.9—34.1%+15.9%−60% / −33%
VVisa Inc.——60.3%51.7%+11.3%+26% / +64%
ACNAccenture plc—18.826.7%11.3%+6.5%+2% / −24%
MAMastercard Incorporated—33.8231.4%46.7%+16.4%+18% / +56%

1- and 3-year price returns: for MSCI from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
415.42
Total return -34% · Per year -34%
732.06
Total return 16% · Per year 16%
1,099.45
Total return 74% · Per year 74%
3 years
463.70
Total return -24% · Per year -9%
913.52
Total return 48% · Per year 14%
1,497.52
Total return 140% · Per year 34%
5 years
517.60
Total return -13% · Per year -3%
1,139.94
Total return 87% · Per year 13%
2,039.73
Total return 231% · Per year 27%
What moves the 3-year price the most
  • Exit P/E± 228.38
  • Net margin± 159.87
  • Annual revenue growth± 122.75
  • Annual dilution± 13.43

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

MSCI Inc. provides indexes, analytics and sustainability and climate data for global investors, earning mostly recurring subscription revenue plus asset-based fees. Operating revenues in the third quarter of 2026 were $892.0 million, up 12.4% 3. The company remains dependent on the asset management industry, and BlackRock's share of revenues rose from 10.8% in 2025 to 11.8% in the first nine months of 2026 12.

SWOT

Strengths

  • Globally recognized indexes and proprietary research content that is hard to replicate 1.
  • High retention rate and solid operating margin in recent quarters, suggesting a stable client base 3.

Weaknesses

  • Dependence on a small number of large clients and on one client in particular could expose revenue to changes in its strategy 12.
  • Reliance on third-party data and cloud providers, some of which are also competitors, could affect product continuity 1.
  • Higher debt levels increased interest costs, which weighed on results in the third quarter of 2026 3.

Opportunities

  • Demand for customization, custom indexes and private asset products could open new revenue sources 1.
  • Expansion into new client types such as hedge funds, wealth managers and banks is a stated goal 1.
  • Using artificial intelligence could speed up product development and lower the cost of processing data 1.

Threats

  • Fee pressure and consolidation among asset managers could lead to contract reductions or terminations 2.
  • Political and regulatory uncertainty around sustainability criteria could slow demand for these products 2.
  • Errors in data or methodology could lead to claims, fines and reputational damage 1.

Risks

  • Dependence on third-party suppliershigh

    The company relies on third-party data, applications and distribution, and the refusal or failure of a key supplier could impair its services 1.

  • Client concentrationhigh

    One client accounts for a significant share of revenue, and changes in its strategy could have visible effects on results 12.

  • Product errors and reputationmedium

    Undetected errors in indexes, data or ratings could lead to costs, claims and loss of client confidence 1.

  • Artificial intelligence risksmedium

    Use of artificial intelligence may create reputational or legal exposure if outputs are wrong or if regulation changes 1.

  • Debt and financing costslow

    Higher debt increased interest expense, which could reduce financial flexibility if borrowing costs stay elevated 13.

Investment thesis

What would need to be true (bull case)

  • If growth in indexed investing continues, asset-based fee revenue could keep rising, as seen in the third quarter of 2026 3.
  • The recurring subscription model and high retention offer a predictable revenue base that could support investment and capital returns 13.
  • If expansion into private assets and customization takes hold, the company could diversify its revenue sources 13.

What would break the thesis

  • If fee pressure in the asset management industry intensifies, clients could negotiate lower fees or reduce their use of the company's products 2.
  • Rising debt and interest expense could reduce net income and financial flexibility if financing costs keep increasing 3.
  • If regulation or political debate limits the use of sustainability criteria, the related segment could slow down 2.

What to watch

  • Trend in asset-based fee revenue and Index Run RateQ4 2026
  • Development of the adjusted EBITDA margin in the Analytics segmentQ1 2027
  • Effect of interest costs on net income2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

Operations are grouped into three reportable segments, Index, Analytics and Sustainability and Climate, while the private assets activities (Real Assets and Private Capital Solutions) are presented separately as All Other – Private Assets 12. The Index segment accounted for 57.0% of revenues in fiscal 2025, and asset-based fees made up 43.1% of that segment's revenues 1.

Market context

MSCI operates in the global investment industry, where clients need high-quality data, models and customized tools aligned with their objectives 1. Fee pressure and consolidation in asset management, a key client segment, may lead to contract cuts or terminations, but could also increase demand for more sophisticated tools 2.

Trends

  • Indexing and ETFstailwind

    Growth in indexed investing through ETFs and derivatives directly supports MSCI's asset-based fee revenue 1. If flows into these products slowed, variable fees could also decline 1.

  • Fee pressure on clientsmixed

    Lower fees and consolidation in the asset management industry can reduce client data budgets and lead to renegotiations or terminations 2. At the same time, managers may extend their use of MSCI tools to more strategies 2.

  • Sustainability and climate demandmixed

    Demand for sustainability and climate tools depends on reporting requirements in Europe and on political debate in the United States, where some scrutiny of these considerations has emerged 2. Over the long term, integrating climate factors into investing could support adoption, but near-term uncertainty may slow growth 2.

  • Artificial intelligencemixed

    Using AI for data collection, analytics and new products could strengthen the company's competitive position, but it also brings risks of errors, reputational harm and regulatory scrutiny 1. The company says it works with global technology partners to accelerate these capabilities 1.

Competitive position

The analyzed sources do not explicitly list MSCI's competitors, but they state that some data suppliers and distributors are also competitors and that some may sign exclusive contracts with stock exchanges 1. Providers of market data and indexes can therefore influence MSCI's costs and access to content 1.

The company acknowledges that data suppliers who are also competitors could change supply terms, and that exclusive contracts between competitors and exchanges could limit access to certain data 1. Index reputation and credibility remain an advantage that controversies could weaken 1.

  • Market data providers and exchanges

    Suppliers that may also compete and that could change supply terms or sign exclusive contracts, according to the sources.

  • Other index and classification providers

    The sources refer generally to competition in indexes and analytical tools without naming specific firms.

  • Third-party data distributors

    Some distributors of MSCI data are also competitors, which may affect distribution costs and terms.

  • Cloud and technology companies

    The company relies on major cloud and infrastructure providers, which may also become partners or competitors in artificial intelligence.

News & filings

In the press

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / MSCI Inc. · 06 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-09-30 · SEC / MSCI Inc. · 20 Oct 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / MSCI Inc. · 20 Oct 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.