ICE
Intercontinental Exchange Inc
Price:  
180.72 
USD
Volume:  
2,482,955.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICE Intrinsic Value

19.30 %
Upside

What is the intrinsic value of ICE?

As of 2025-07-20, the Intrinsic Value of Intercontinental Exchange Inc (ICE) is 215.59 USD. This ICE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 180.72 USD, the upside of Intercontinental Exchange Inc is 19.30%.

The range of the Intrinsic Value is 115.71 - 847.16 USD

Is ICE undervalued or overvalued?

Based on its market price of 180.72 USD and our intrinsic valuation, Intercontinental Exchange Inc (ICE) is undervalued by 19.30%.

180.72 USD
Stock Price
215.59 USD
Intrinsic Value
Intrinsic Value Details

ICE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 115.71 - 847.16 215.59 19.3%
DCF (Growth 10y) 144.97 - 958.39 256.80 42.1%
DCF (EBITDA 5y) 160.15 - 192.77 176.90 -2.1%
DCF (EBITDA 10y) 188.56 - 249.31 217.95 20.6%
Fair Value 114.56 - 114.56 114.56 -36.61%
P/E 158.94 - 191.44 171.42 -5.1%
EV/EBITDA 154.54 - 185.01 171.81 -4.9%
EPV 64.04 - 105.66 84.85 -53.0%
DDM - Stable 54.91 - 320.57 187.74 3.9%
DDM - Multi 85.04 - 374.24 137.30 -24.0%

ICE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 103,666.41
Beta 0.55
Outstanding shares (mil) 573.63
Enterprise Value (mil) 123,164.41
Market risk premium 4.60%
Cost of Equity 7.77%
Cost of Debt 4.54%
WACC 7.08%