SPGI · S&P Global Inc.
$431.162026-05-17Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$318
-26.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($272 · $379) 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 |
|---|
| 2021.Q4 | $8.3B | — | 50.9% | 21.7% | $3.3B | −$26MM | $3.3B | 8.7% | — | 0.0% | −$266MM | $10.01 | — |
| 2022.Q4 | $11.2B | 34.8% | 44.2% | 25.1% | $3.7B | $3.7B | $7.4B | 9.3% | — | 16.1% | $46.3B | $10.75 | — |
| 2023.Q4 | $12.5B | 11.8% | 32.2% | 21.2% | $3.2B | $1.3B | $4.4B | 9.0% | — | 7.0% | $44.3B | $8.69 | — |
| 2024.Q4 | $14.2B | 13.7% | 39.3% | 21.5% | $4.4B | $1.2B | $5.5B | 9.6% | — | 10.0% | $42.9B | $12.75 | — |
| 2025.Q4 | $15.3B | 7.9% | 42.2% | 22.6% | $5.0B | −$1.5B | $3.5B | 9.6% | — | 11.7% | $43.1B | $14.80 | 20.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.7% |
| 2026.Q4 | $16.5B | +7.6% | 42.3% | 22.3% | $5.4B | −$178MM | $5.2B | 9.4% | $4.8B | 12.5% | $43.3B | $17.93 | 24.0 |
| 2027.Q4 | $17.7B | +7.3% | 44.5% | 22.1% | $6.1B | −$268MM | $5.9B | 9.3% | $4.9B | 14.1% | $43.6B | $20.31 | 21.2 |
| 2028.Q4 | $19.0B | +7.2% | 47.7% | 21.8% | $7.1B | −$525MM | $6.5B | 9.2% | $5.0B | 16.1% | $44.1B | $23.40 | 18.4 |
| 2029.Q4 | $19.9B | +5.0% | 48.8% | 21.6% | $7.6B | −$156MM | $7.5B | 9.1% | $5.2B | 17.2% | $44.3B | $25.22 | 17.1 |
| 2030.Q4 | $21.1B | +5.8% | 48.8% | 21.3% | $8.1B | −$218MM | $7.9B | 9.1% | $5.1B | 18.2% | $44.5B | $26.76 | 16.1 |
|
| Term. Yr+ | $27.7B | 4.1% | 38.9% | 20.0% | $8.6B | −$1.9B | $6.7B | 8.6% | $62.9B | 18.5% | — | — | — |
Active scenario IV: $318 (-26.3% vs market)