S&P Global Inc.SPGINYSE

Overview Intelligence Charts News Fundamentals

DCF Valuation

DCF Valuation Summary

Strong Sell

Fair Value: $330.92 per share(market-calibrated)

-25.5%

Upside to Fair Value

Current

$443.99

Pure Model

$320.14

Fair Value

$330.92

Bull Case

$408.50

Bear Case

$242.14

Market Reality Check

Model Terminal Growth

2.50%

Market-Implied Growth

4.96%

Calibrated Growth

3.12%

Fair value uses 75% model / 25% market-implied terminal growth. Pure model: $320.14.

What's Driving This Ratingfor SPGI

✓

CapEx already efficient

CapEx at 0.76% of revenue is already at or below sector maintenance level. No normalization needed — cash conversion is already strong.

✓

Premium margins already priced in

EBIT margin of 42.07% is already well above sector average. The model holds this level — there's limited room for margin expansion to drive upside. Valuation depends primarily on revenue growth.

→

Moderate revenue growth

Analyst consensus projects 7.54% revenue growth, fading to 2.50% by Year 10. Revenue reaches $25.4B (vs $15.3B today).

🎯

Market pricing in higher long-term growth

To justify $443.99, the market implies 4.96% perpetual growth — 246bps above the model's 2.50%. This suggests the market sees additional growth catalysts (AI, new products, market expansion) not captured in analyst estimates.

✓

Strong cash flow conversion

Year 10 FCF/EBITDA conversion of 78.18% indicates efficient cash generation. FCF reaches $9.6B by Year 10 (37.67% FCF margin).

Weighted Average Cost of Capital (WACC)

Cost of Equity (CAPM)

Risk-Free Rate (Rf)4.50%

Beta (β)1.22

Market Risk Premium4.50%

*Using current implied premium (4.5% per Damodaran 2026), not historical (6.5%)

Cost of Equity (Re)9.99%

Cost of Debt

Pre-tax Cost of Debt1.89%

Tax Rate22.60%

After-tax Cost of Debt1.46%

Equity Weight (E/V)90.50%

Debt Weight (D/V)9.50%

WACC Calculation

WACC = (E/V × Re) + (D/V × Rd × (1-Tc))

WACC = (90.50% × 9.99%) + (9.50% × 1.46%)

= 9.18%

10-Year Free Cash Flow Projections(showing years 1, 3, 5, 7, 10)

Year	Year 1	Year 3	Year 5	Year 7	Year 10
Revenue	$16.5B	$18.9B	$21.1B	$23.1B	$25.4B
EBIT	$6.9B	$8.0B	$8.9B	$9.7B	$10.7B
Tax	$1.6B	$1.8B	$2.0B	$2.2B	$2.4B
NOPAT	$5.4B	$6.2B	$6.9B	$7.5B	$8.3B
+ Depreciation	$1.0B	$1.2B	$1.3B	$1.4B	$1.6B
- Capex	$126M	$145M	$161M	$177M	$194M
- Δ NWC	$116M	$126M	$115M	$99M	$62M
Free Cash Flow	$6.1B	$7.1B	$7.9B	$8.7B	$9.6B
Discount Factor	0.916	0.768	0.644	0.541	0.415
Present Value	$5.6B	$5.4B	$5.1B	$4.7B	$4.0B

FCF Formula: Free Cash Flow = NOPAT + Depreciation - Capex - Change in Net Working Capital

Terminal Value Calculation

Perpetuity Growth Method

Year 10 FCF$9.6B

Terminal Growth Rate2.50%

WACC9.18%

TV = FCF₁₀ × (1+g) / (WACC-g)

Terminal Value$146.6B

PV of Terminal Value$60.9B

Exit Multiple Method

Year 10 EBITDA$12.2B

Exit Multiple (EV/EBITDA)12.0x

TV = EBITDA₁₀ × Exit Multiple

Terminal Value$146.7B

PV of Terminal Value$60.9B

Valuation Summary

Perpetuity Growth Method

PV of Projected FCFs$49.1B

PV of Terminal Value$60.9B

Enterprise Value$110.0B

(-) Net Debt$12.5B

Equity Value$97.5B

Shares Outstanding305M

Price per Share$320.04

Exit Multiple Method

PV of Projected FCFs$49.1B

PV of Terminal Value$60.9B

Enterprise Value$110.1B

(-) Net Debt$12.5B

Equity Value$97.6B

Shares Outstanding305M

Price per Share$320.24

Pure Model Fair Value

$320.14

Average of perpetuity growth and exit multiple methods (before market calibration)

Sensitivity AnalysisPrice per Share

WACC ↓ / Growth →	1.50%	2.00%	2.50%	3.00%	3.50%
7.18%	$396.95	$411.20	$428.50	$449.92	$477.16
8.18%	$346.27	$355.61	$366.60	$379.71	$395.62
9.18%	$306.29	$312.73	$320.14	$328.74	$338.86
10.18%	$273.65	$278.26	$283.47	$289.40	$296.22
11.18%	$246.31	$249.70	$253.49	$257.74	$262.54

How to read: This table shows how the valuation changes with different WACC (discount rate) and terminal growth rate assumptions. Green = undervalued, Red = overvalued.

Scenario Analysis

Bear Case

$242.14

-45.5% vs current

• -25% vs analyst consensus
• Terminal growth: 2.0%
• Beta: 1.53

Base Case

$320.14

-27.9% vs current

• Analyst consensus
• Terminal growth: 2.5%
• Beta: 1.22

Bull Case

$408.50

-8.0% vs current

• +25% vs analyst consensus
• Terminal growth: 3.0%
• Beta: 1.04

Key Assumptions & Drivers✓ Using Analyst Consensus Estimates• Financial Services Sector

Growth Assumptions (Select Years)

Year 1 Revenue Growth7.54%

Year 3 Revenue Growth7.11%

Year 5 Revenue Growth5.76%

Year 7 Revenue Growth4.45%

Year 10 Revenue Growth2.50%

Terminal Growth Rate2.50%

Margin & Efficiency

Current EBIT Margin42.07%

Terminal EBIT Margin42.24%

Tax Rate22.60%

Historical Capex / Rev0.76%

NWC / Revenue10.00%

Key Drivers: Revenue growth, operating margin expansion, capex efficiency, and working capital management are the primary drivers of cash flow generation. Terminal value assumptions significantly impact final valuation.

Institutional-Grade Methodology

Actual Company Data: Revenue, EBIT, Capex, NWC, Tax Rate, Interest Expense, Beta

Market Assumptions: Risk-free: 4.5% (10Y), MRP: 4.5% (Damodaran 2026), Exit: 12x EV/EBITDA (Financial Services sector)

This DCF model is for informational purposes only. Projections are based on assumptions that may not materialize. Past performance does not guarantee future results. Consult a financial advisor before making investment decisions.

Explore More

S&P 500 Screener

Filter and sort all 500 stocks

Market Movers

Today's biggest gainers and losers

Market Heatmap

Visual sector performance