The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$67.05Fair value$208.64Bull$291.19
FairClose
52-week traded range
52W low $141.8452W high $257.14
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading close to the consensus fair value
Morningstar, Inc. closed at $191.02, 8.4% below the consensus fair value of $208.64 drawn from 8 valuation models.
Financial DNA score 55/100 — Good. P/E of 21.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$208.24
+9.0%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$67.05
-64.9%
√(22.5 × EPS × BVPS)
EPS=8.87, BVPS=22.53 · outside Graham range (P/E 21.5, P/B 8.5) — asset-light, treat as a rough floor
P/E Fair Value
$177.40
-7.1%
EPS × 20x (sector P/E)
EPS=8.87, Sector P/E=20x
Peter Lynch (PEG)
$141.57
-25.9%
EPS × Growth% (PEG = 1 is fair)
EPS=8.87, g=16%
EV/EBITDA
$291.19
+52.4%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=716.5M
Book Value (P/B)
$211.74
+10.8%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=22.53, ROE=43.6%, g=6%, r=10%
Reverse DCF
$191.02
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 8.1% | Historical: 16%
Margin of Safety
$113.17
-40.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=150.9, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.