VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
MSCI
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
MSCIMSCI Inc.
$558.00$40.6B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksMSCICash Flow

MSCI Inc. (MSCI) Cash Flow Statement

21Y historyFree accessUpdated daily

Despite working capital volatility, such as the $115.6M outflow in 2026Q1, the firm maintains a resilient asset-light model that achieved a peak free cash flow margin of 59.4% in 2025Q4.

MSCI Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Nov'10Nov'09Nov'08Nov'07Nov'06Nov'05
Cash from Operations1.59B1.59B1.5B1.24B1.1B936.07M811.11M709.52M612.76M404.16M434.74M305.99M305.67M320.45M347.07M255M183.35M130.94M155.08M110.22M83.67M59.88M
Operating CF Margin %-50.68%52.58%48.88%48.71%45.81%47.84%45.55%42.73%31.72%37.78%28.46%30.67%30.94%36.53%28.3%27.66%29.56%35.98%29.8%26.93%21.5%
Operating CF Growth %20.9%5.78%21.49%12.84%17.02%15.41%14.32%15.79%51.61%-7.03%42.07%0.1%-4.61%-7.67%36.11%39.07%40.03%-15.57%40.69%31.75%39.72%-
Net Income1.32B1.2B1.11B1.15B870.57M725.98M601.82M563.65M507.88M303.97M260.86M223.65M284.11M222.56M184.24M173.45M92.17M81.8M68.27M81.11M71.44M54.55M
Depreciation & Amortization212.82M218.57M206.28M159.22M142.5M134.13M110.8M79.41M85.53M79.99M81.35M77.8M74.55M80.5M82M85.23M59.01M37.51M33.47M27.83M29.66M32.08M
Stock-Based Compensation119.04M111.34M95.2M71.65M58.09M54.92M51.09M41.2M38.9M36.58M32M28.56M26.59M25M25.32M31.72M32.28M35.16M30.34M1.03M00
Deferred Taxes41.52M46.67M14.33M-15.26M36.44M-111.37M-55.65M-20.77M-780K-18.9M-16.97M-10.29M-4.96M-15.07M-30.2M5.63M926K-14.34M-7.18M-22.64M-10.01M-52.21M
Other Non-Cash Items-53.4M33.58M3.95M-130.63M7.2M72.27M51.12M44.45M-57.88M4.1M-3.81M-15.19M-75.64M1.41M22.27M1.11M4.14M-3.82M6.82M119K654K753K
Working Capital Changes-46.18M-24.02M72.74M2.46M-19.43M60.15M51.92M1.58M39.1M-1.57M81.31M1.46M1.03M6.04M63.44M-42.14M-5.17M-5.37M23.37M22.78M-8.1M32.25M
Change in Receivables-135.34M-164.24M10.23M-149.53M-6.62M-99.2M-57.61M-25.92M-153.94M-105.59M-18.49M-30.9M-26.82M-16.41M35.47M-42.28M-35.85M8.56M-7.75M-15.53M00
Change in Inventory00000-309K-49K-39.72M20.12M8.39M61.7M13.98M-16.43M3.21M-2.35M3.12M33.58M-24.98M29.14M000
Change in Payables215K559K4.96M-6.04M1.34M-2.19M7.48M2.58M2.3M1.03M-1.91M-298K2.13M-2.15M1.98M57K-2.65M688K272K000
Cash from Investing-167.66M-130.06M-144.25M-819.38M-79.33M-1.04B-241.79M-71.94M34.87M-48.05M-42.03M-48.86M297.04M4.12M-94.36M-90.61M-892.28M-308.22M112.07M192.07M-79.76M-63.71M
Capital Expenditures-56.62M-39.32M-115.12M-90.85M-72.89M-52.79M-50.98M-53.77M-48.96M-48.82M-42.63M-49.15M-50.88M-43.54M-44.88M-23.11M-13.19M-13.41M-25.56M-535K-2.44M-346K
CapEx % of Revenue1.75%1.25%4.03%3.59%3.24%2.58%3.01%3.45%3.41%3.83%3.7%4.57%5.1%4.2%4.72%2.57%1.99%3.03%5.93%0.14%0.78%0.12%
Acquisitions0---------------------
Investments0000214.39M218.76M190.9M000000070.9M140.49M73.89M295.3M-18.59M3M00
Other Investing-69.34M-90.75M-1.67M-1.19M-6.43M-7.57M-219.97M10K10K00-40.1M22K-40.49M351K-23.11M22K0137.63M192.61M-77.35M-154.01M
Cash from Financing-1.4B-1.36B-1.4B-953.93M-1.43B229.5M-779.04M-36.67M-626.48M-267.54M-365.27M19.95M-442.33M-145.85M-322.98M-177.99M758.06M82.54M-22.95M-292.06M-5M0
Debt Issued (Net)0---------------------
Equity Issued (Net)-2.68B-2.48B-885.27M-504.19M-1.4B-198.37M-778.52M-292.07M-949.89M-150.46M-774.57M-700.72M-399.97M-112.18M-105.99M-14.63M-14.15M97.27M-681K265.04M00
Dividends Paid-563.24M-556.52M-509.11M-440.99M-372.92M-302.45M-246.44M-222.92M-170.94M-119.72M-96.19M-87.74M-20.39M000000-973M-5M0
Share Repurchases-2.69B-2.48B-885.27M-504.19M-1.4B-198.37M-778.52M-292.07M-949.89M-150.46M-774.57M-700.72M-409.65M-112.18M-105.99M-14.63M-14.15M-18.49M-681K000
Other Financing-40.96M-25.25M-5.75M0-2.77M-21.61M-16.69M-8.54M-5.66M2.63M5.48M8.41M-11.96M14.34M10.49M23.69M31.97M7.52M-21K000
Net Change in Cash24.66M105.98M-52.34M-531.87M-427.88M120.93M-206.05M602.39M14.67M97.67M14.13M268.91M150.37M175.13M-68.9M-17.21M50.55M-92.05M234.26M9.46M951K-9.66M
Free Cash Flow1.54B1.55B1.47B1.15B1.02B883.27M760.13M655.75M563.8M355.34M392.11M256.84M254.8M276.91M302.19M231.89M170.16M117.53M129.53M109.69M81.23M59.53M
FCF Margin %47.44%49.42%51.39%45.28%45.47%43.22%44.84%42.09%39.32%27.89%34.08%23.89%25.56%26.74%31.8%25.74%25.67%26.53%30.05%29.66%26.14%21.38%
FCF Growth %6.47%5.54%28.18%12%15.76%16.2%15.92%16.31%58.66%-9.38%52.67%0.8%-7.98%-8.37%30.32%36.27%44.78%-9.26%18.08%35.04%36.44%-
FCF per Share20.9420.0418.5914.3412.5910.588.997.676.293.874.062.342.182.292.451.901.501.151.281.300.970.71
FCF Conversion (FCF/Net Income)1.16x1.32x1.35x1.08x1.26x1.29x1.35x1.26x1.21x1.33x1.67x1.37x1.08x1.44x1.88x1.47x1.99x1.60x2.27x1.36x1.17x1.10x
Interest Paid139.66M173.31M179.95M182.31M165.12M151.34M163.39M141.48M125.99M112.5M89.14M42.11M17.23M20.43M36.74M52.71M40.1M18.25M25.97M000
Taxes Paid211.02M222.27M201.03M240.48M180.69M222.62M113.65M72.94M143.22M128.73M97.84M129.53M120.42M128.17M134.44M93.73M46.19M61.38M64.36M000

Key Metrics

Growth RegimeExpanding
ProfitabilityStrong
Balance SheetHealthy
Cash FlowRobust
Top Statement Risk

Debt-funded capital allocation

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality and Cash Conversion

As reported in recent financial filings, MSCI's OCF/NI ratio has fluctuated significantly, reaching a low of 0.76 in 2026Q1, which suggests that accounting net income may occasionally decouple from the actual cash generated by the firm's core indexing and analytics operations during specific reporting periods.

The variance between net income and operating cash flow appears largely driven by working capital swings rather than structural earnings degradation. Investors should monitor whether these periodic dips in conversion quality represent temporary timing differences in client billing or a more persistent trend of rising non-cash accruals.

Free Cash Flow Margin Resilience

Based on the provided quarterly data, MSCI maintains a strong free cash flow margin profile, which peaked at 59.4% in 2025Q4, indicating that the company's asset-light business model effectively converts a substantial portion of its revenue into discretionary cash flow for shareholder returns.

The trajectory of FCF margins remains robust, consistently outperforming the company's net income growth. This suggests that the underlying business model is highly efficient at scaling without requiring proportional increases in capital expenditure, reinforcing the firm's status as a high-margin data provider.

Low Capital Intensity Sustains Margins

According to historical financial statements, MSCI's capital expenditure as a percentage of revenue remains consistently low, averaging roughly 3% to 4%, which confirms that the firm's infrastructure requires minimal ongoing reinvestment to maintain its competitive moat in global financial indexing.

The low capital intensity is a critical driver of the company's superior free cash flow generation. Because the firm does not need to engage in heavy physical asset replacement, it retains significant flexibility to deploy capital toward strategic acquisitions or returning value to shareholders.

Working Capital Volatility Impacts Cash

As evidenced by the quarterly cash flow statements, working capital changes have been a primary source of volatility, with a notable $115.6M outflow in 2026Q1, suggesting that the timing of institutional client payments and subscription renewals can create significant short-term noise in cash flow reporting.

The cyclical nature of these working capital swings appears to be a function of the company's subscription-based billing cycles. While these fluctuations are likely operational in nature, they warrant further investigation to ensure that they do not mask underlying shifts in the speed of client collections.

Aggressive Capital Return Strategy

Based on reported figures, MSCI has consistently prioritized shareholder returns, with share repurchases totaling $1.2B in 2025Q3 alone, a strategy that appears to be supported by the firm's robust free cash flow generation despite the concurrent use of debt for acquisitions.

The aggressive pace of buybacks suggests management's confidence in the long-term durability of the firm's cash flows. However, investors should monitor whether the reliance on debt to fund these returns, alongside M&A activity, could eventually constrain the company's financial flexibility in a higher-rate environment.

MSCI — Frequently Asked Questions

Quick answers to the most common questions about buying MSCI stock.

How much cash does MSCI Inc. (MSCI) generate from operations?

MSCI Inc. (MSCI) generated $1.59B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is MSCI Inc.'s free cash flow?

MSCI Inc. (MSCI) generated $1.55B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is MSCI Inc.'s capital expenditure (CapEx)?

MSCI Inc. (MSCI) spent $39.3M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does MSCI Inc. distribute cash to shareholders?

In 2025, MSCI Inc. (MSCI) returned $556.5M to shareholders via cash dividends and spent $2.48B on share repurchases. This shows the company's commitment to returning capital to its equity investors.