As of 2024-12-15, the Intrinsic Value of Intercontinental Exchange Inc (ICE) is
175.40 USD. This ICE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 155.58 USD, the upside of Intercontinental Exchange Inc is
12.70%.
The range of the Intrinsic Value is 89.33 - 763.74 USD
175.40 USD
Intrinsic Value
ICE Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
89.33 - 763.74 |
175.40 |
12.7% |
| DCF (Growth 10y) |
104.60 - 793.32 |
193.08 |
24.1% |
| DCF (EBITDA 5y) |
116.16 - 138.11 |
126.03 |
-19.0% |
| DCF (EBITDA 10y) |
127.71 - 166.48 |
145.21 |
-6.7% |
| Fair Value |
83.72 - 83.72 |
83.72 |
-46.19% |
| P/E |
131.14 - 187.94 |
152.76 |
-1.8% |
| EV/EBITDA |
137.99 - 164.77 |
152.18 |
-2.2% |
| EPV |
57.99 - 95.61 |
76.80 |
-50.6% |
| DDM - Stable |
48.72 - 277.14 |
162.93 |
4.7% |
| DDM - Multi |
71.32 - 303.05 |
114.09 |
-26.7% |
ICE Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
89,330.92 |
| Beta |
0.64 |
| Outstanding shares (mil) |
574.18 |
| Enterprise Value (mil) |
109,775.92 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.73% |
| Cost of Debt |
4.54% |
| WACC |
6.89% |