Moodys Corp (MCO)

Services-Consumer Credit Reporting, Collection Agencies

Latest Price

$454.13

TTM P/E

28.82

Normalized P/E

41.37

Div Yield

0.87%

Book Value

17.47

P/B Ratio

26.00

Valuation metrics

EPS: $13.67

Book value / share: $22.53

Formula: √(22.5 × EPS × BVPS)

Graham Number

$83.25

82% downside

Norm. op. income: $2.4B (median of 7yr)

Tax rate: 21%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$79.53

82% downside

Base FCF: $1.9B (median of recent 5yr)

Growth: 14%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$311.48

31% downside

EPS: $13.67

Target P/E: 41×

Formula: EPS × P/E

P/E Fair Value

$560.47

+23% upside

100.0% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
XXEC, Inc.	164.05M	$365.0M	93.48%	+163.98M	2026-06-30
Berkshire Hathaway Inc	24.67M	$11.17B	14.06%	--	2026-06-30
Tci Fund Management Ltd	14.33M	$6.49B	8.17%	--	2026-06-30
BlackRock, Inc.	12.46M	$5.64B	7.10%	-665.9K	2026-06-30
Vanguard Capital Management LLC	9.76M	$4.42B	5.56%	-127.3K	2026-06-30
State Street Corp	7.11M	$3.22B	4.05%	-27.5K	2026-06-30
FMR LLC	4.99M	$2.26B	2.84%	-1.7K	2026-06-30
Geode Capital Management, LLC	4.01M	$1.81B	2.28%	-74.7K	2026-06-30
Vanguard Portfolio Management LLC	3.73M	$1.69B	2.13%	-149.1K	2026-06-30
Morgan Stanley	2.38M	$1.08B	1.36%	+57.1K	2026-06-30