Is NDAQ undervalued or overvalued?
As of 2025-04-18, the Intrinsic Value of Nasdaq Inc (NDAQ) is 94.27 USD. This NDAQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 72.18 USD, the upside of Nasdaq Inc is 30.60%. This means that NDAQ is undervalued by 30.60%.
The range of the Intrinsic Value is 49.02 - 418.60 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 49.02 - 418.60 | 94.27 | 30.6% |
| DCF (Growth 10y) | 62.99 - 484.45 | 114.99 | 59.3% |
| DCF (EBITDA 5y) | 68.47 - 85.75 | 77.10 | 6.8% |
| DCF (EBITDA 10y) | 81.28 - 113.33 | 96.41 | 33.6% |
| Fair Value | 16.37 - 16.37 | 16.37 | -77.32% |
| P/E | 55.43 - 62.47 | 58.59 | -18.8% |
| EV/EBITDA | 58.07 - 71.64 | 65.07 | -9.9% |
| EPV | 24.08 - 45.61 | 34.85 | -51.7% |
| DDM - Stable | 20.42 - 134.51 | 77.47 | 7.3% |
| DDM - Multi | 37.83 - 187.99 | 62.39 | -13.6% |
| Market Cap (mil) | 41,514.33 |
| Beta | 0.81 |
| Outstanding shares (mil) | 575.15 |
| Enterprise Value (mil) | 50,402.33 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.48% |
| Cost of Debt | 4.54% |
| WACC | 6.73% |