CME
CME Group Inc
Price:  
196.59 
USD
Volume:  
1,785,760.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

CME Intrinsic Value

%
Upside

As of 2024-06-18, the Intrinsic Value of CME Group Inc (CME) is 225.79 USD. This CME valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 196.59 USD, the upside of CME Group Inc is %.

The range of the Intrinsic Value is 157.68 - 407.99 USD

196.59 USD
Stock Price
225.79 USD
Intrinsic Value
Intrinsic Value Details

CME Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.68 - 407.99 225.79 14.9%
DCF (Growth 10y) 212.92 - 525.84 298.68 51.9%
DCF (EBITDA 5y) 243.41 - 281.58 267.79 36.2%
DCF (EBITDA 10y) 296.50 - 371.08 337.86 71.9%
Fair Value 96.85 - 96.85 96.85 -50.73%
P/E 228.38 - 288.98 254.60 29.5%
EV/EBITDA 215.35 - 233.90 228.44 16.2%
EPV 153.90 - 209.35 181.62 -7.6%
DDM - Stable 87.90 - 294.85 191.37 -2.7%
DDM - Multi 160.54 - 380.42 221.71 12.8%

CME Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 70,784.20
Beta 0.28
Outstanding shares (mil) 360.06
Enterprise Value (mil) 72,838.99
Market risk premium 4.60%
Cost of Equity 7.89%
Cost of Debt 4.31%
WACC 7.68%