As of 2024-12-13, the Intrinsic Value of Marketaxess Holdings Inc (MKTX) is
285.02 USD. This MKTX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 236.21 USD, the upside of Marketaxess Holdings Inc is
20.70%.
The range of the Intrinsic Value is 175.53 - 963.51 USD
285.02 USD
Intrinsic Value
MKTX Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
175.53 - 963.51 |
285.02 |
20.7% |
| DCF (Growth 10y) |
205.15 - 1,056.01 |
323.94 |
37.1% |
| DCF (EBITDA 5y) |
220.36 - 248.91 |
234.46 |
-0.7% |
| DCF (EBITDA 10y) |
239.77 - 285.60 |
261.77 |
10.8% |
| Fair Value |
75.28 - 75.28 |
75.28 |
-68.13% |
| P/E |
214.36 - 253.68 |
235.02 |
-0.5% |
| EV/EBITDA |
210.76 - 274.01 |
236.46 |
0.1% |
| EPV |
133.11 - 171.37 |
152.24 |
-35.5% |
| DDM - Stable |
67.23 - 276.29 |
171.76 |
-27.3% |
| DDM - Multi |
94.20 - 291.19 |
141.20 |
-40.2% |
MKTX Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,905.12 |
| Beta |
-0.11 |
| Outstanding shares (mil) |
37.70 |
| Enterprise Value (mil) |
8,458.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
4.48% |
| WACC |
6.02% |