SPGI · S&P Global Inc.
$408.162026-07-21Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$273
-33.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($263 · $318) Analysts Range ($482 · $627) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $12.5B | — | 32.2% | 21.3% | $3.2B | $1.4B | $4.6B | 8.7% | — | 7.1% | $44.5B | $8.82 | — |
| 2024.Q4 | $12.5B | 0.0% | 32.2% | 21.5% | $3.2B | $1.2B | $4.3B | 9.6% | — | 7.2% | $42.9B | $8.82 | — |
| 2025.Q1 | $14.2B | 13.7% | 39.3% | 22.2% | $4.3B | $1.0B | $5.4B | 9.2% | — | 10.1% | $43.3B | $12.94 | — |
| 2025.Q4 | $14.2B | 0.0% | 39.3% | 22.6% | $4.3B | −$1.5B | $2.8B | 9.6% | — | 10.0% | $43.1B | $12.94 | — |
| 2026.Q1 | $15.7B | 10.7% | 43.9% | 22.4% | $5.4B | −$1.5B | $3.8B | 9.0% | — | 12.5% | $42.8B | $16.05 | 17.6 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q1 | $16.8B | +7.1% | 42.3% | 22.1% | $5.5B | −$1.4B | $4.2B | 8.8% | $3.8B | 12.7% | $44.2B | $18.62 | 21.9 |
| 2028.Q1 | $18.1B | +7.3% | 44.6% | 21.9% | $6.3B | −$1.9B | $4.4B | 8.8% | $3.7B | 13.9% | $46.1B | $21.15 | 19.3 |
| 2029.Q1 | $19.3B | +7.0% | 47.0% | 21.7% | $7.1B | −$2.5B | $4.6B | 8.8% | $3.6B | 15.1% | $48.5B | $23.92 | 17.1 |
| 2030.Q1 | $20.4B | +5.7% | 48.9% | 21.4% | $7.8B | −$1.7B | $6.1B | 8.8% | $4.4B | 15.9% | $50.3B | $26.36 | 15.5 |
| 2031.Q1 | $21.4B | +5.0% | 48.9% | 21.2% | $8.3B | −$1.8B | $6.5B | 8.8% | $4.3B | 16.1% | $52.0B | $27.76 | 14.7 |
|
| Term. Yr+ | $27.8B | 4.1% | 38.9% | 20.0% | $8.6B | −$2.7B | $5.9B | 8.6% | $57.1B | 13.1% | — | — | — |
Active scenario IV: $273 (-33.2% vs market)