As of 2024-07-27, the Intrinsic Value of CME Group Inc (CME) is
223.05 USD. This CME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 200.54 USD, the upside of CME Group Inc is
%.
The range of the Intrinsic Value is 150.26 - 445.06 USD
223.05 USD
Intrinsic Value
CME Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
150.26 - 445.06 |
223.05 |
11.2% |
| DCF (Growth 10y) |
202.39 - 574.36 |
294.94 |
47.1% |
| DCF (EBITDA 5y) |
253.82 - 311.13 |
288.35 |
43.8% |
| DCF (EBITDA 10y) |
302.81 - 408.29 |
358.99 |
79.0% |
| Fair Value |
96.85 - 96.85 |
96.85 |
-51.70% |
| P/E |
259.35 - 324.15 |
285.15 |
42.2% |
| EV/EBITDA |
216.07 - 254.42 |
244.46 |
21.9% |
| EPV |
148.32 - 216.42 |
182.37 |
-9.1% |
| DDM - Stable |
83.96 - 320.98 |
202.47 |
1.0% |
| DDM - Multi |
153.50 - 413.66 |
219.28 |
9.3% |
CME Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
72,206.43 |
| Beta |
0.19 |
| Outstanding shares (mil) |
360.06 |
| Enterprise Value (mil) |
74,261.23 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.95% |
| Cost of Debt |
4.31% |
| WACC |
7.73% |