As of 2024-12-15, the Intrinsic Value of Nasdaq Inc (NDAQ) is
81.40 USD. This NDAQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.12 USD, the upside of Nasdaq Inc is
1.60%.
The range of the Intrinsic Value is 41.39 - 353.17 USD
81.40 USD
Intrinsic Value
NDAQ Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
41.39 - 353.17 |
81.40 |
1.6% |
| DCF (Growth 10y) |
48.77 - 368.05 |
90.02 |
12.4% |
| DCF (EBITDA 5y) |
54.86 - 66.08 |
60.27 |
-24.8% |
| DCF (EBITDA 10y) |
60.09 - 79.27 |
69.07 |
-13.8% |
| Fair Value |
35.26 - 35.26 |
35.26 |
-55.99% |
| P/E |
43.82 - 69.70 |
55.77 |
-30.4% |
| EV/EBITDA |
60.10 - 73.85 |
65.74 |
-18.0% |
| EPV |
17.75 - 31.71 |
24.73 |
-69.1% |
| DDM - Stable |
19.36 - 110.68 |
65.02 |
-18.8% |
| DDM - Multi |
37.78 - 159.33 |
60.13 |
-24.9% |
NDAQ Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
46,049.77 |
| Beta |
0.53 |
| Outstanding shares (mil) |
574.76 |
| Enterprise Value (mil) |
55,641.77 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.70% |
| Cost of Debt |
4.54% |
| WACC |
6.91% |