As of 2024-12-15, the Intrinsic Value of Cboe Global Markets Inc (CBOE) is
228.08 USD. This CBOE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 200.98 USD, the upside of Cboe Global Markets Inc is
13.50%.
The range of the Intrinsic Value is 152.34 - 466.31 USD
228.08 USD
Intrinsic Value
CBOE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
152.34 - 466.31 |
228.08 |
13.5% |
| DCF (Growth 10y) |
177.09 - 504.52 |
256.73 |
27.7% |
| DCF (EBITDA 5y) |
239.22 - 280.12 |
258.89 |
28.8% |
| DCF (EBITDA 10y) |
251.66 - 319.66 |
283.40 |
41.0% |
| Fair Value |
183.90 - 183.90 |
183.90 |
-8.50% |
| P/E |
193.17 - 256.08 |
222.50 |
10.7% |
| EV/EBITDA |
210.95 - 299.85 |
246.27 |
22.5% |
| EPV |
96.33 - 137.67 |
117.00 |
-41.8% |
| DDM - Stable |
75.69 - 292.62 |
184.16 |
-8.4% |
| DDM - Multi |
123.75 - 363.85 |
183.73 |
-8.6% |
CBOE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
21,040.60 |
| Beta |
-0.39 |
| Outstanding shares (mil) |
104.69 |
| Enterprise Value (mil) |
21,866.10 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.53% |
| Cost of Debt |
4.25% |
| WACC |
7.24% |