ICE
Intercontinental Exchange Inc
Price:  
154.49 
USD
Volume:  
2,510,541.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

ICE Intrinsic Value

12.30 %
Upside

As of 2024-11-05, the Intrinsic Value of Intercontinental Exchange Inc (ICE) is 173.53 USD. This ICE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 154.49 USD, the upside of Intercontinental Exchange Inc is 12.30%.

The range of the Intrinsic Value is 84.38 - 978.55 USD

154.49 USD
Stock Price
173.53 USD
Intrinsic Value
Intrinsic Value Details

ICE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 84.38 - 978.55 173.53 12.3%
DCF (Growth 10y) 99.18 - 1,017.26 191.32 23.8%
DCF (EBITDA 5y) 109.71 - 133.35 121.76 -21.2%
DCF (EBITDA 10y) 121.55 - 162.00 141.10 -8.7%
Fair Value 79.73 - 79.73 79.73 -48.39%
P/E 140.12 - 185.65 161.93 4.8%
EV/EBITDA 141.76 - 163.58 157.32 1.8%
EPV 59.28 - 99.50 79.39 -48.6%
DDM - Stable 48.11 - 321.40 184.76 19.6%
DDM - Multi 68.49 - 341.44 112.60 -27.1%

ICE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 88,698.89
Beta 0.59
Outstanding shares (mil) 574.14
Enterprise Value (mil) 109,620.89
Market risk premium 4.60%
Cost of Equity 7.49%
Cost of Debt 4.54%
WACC 6.70%