As of 2025-06-30, the Intrinsic Value of Nasdaq Inc (NDAQ) is 79.11 USD. This NDAQ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 89.08 USD, the upside of Nasdaq Inc is -11.20%.
The range of the Intrinsic Value is 45.21 - 219.44 USD
Based on its market price of 89.08 USD and our intrinsic valuation, Nasdaq Inc (NDAQ) is overvalued by 11.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 45.21 - 219.44 | 79.11 | -11.2% |
| DCF (Growth 10y) | 56.06 - 245.01 | 93.12 | 4.5% |
| DCF (EBITDA 5y) | 69.92 - 85.86 | 78.36 | -12.0% |
| DCF (EBITDA 10y) | 78.19 - 105.66 | 91.69 | 2.9% |
| Fair Value | 18.77 - 18.77 | 18.77 | -78.93% |
| P/E | 64.11 - 77.29 | 69.55 | -21.9% |
| EV/EBITDA | 64.64 - 79.91 | 73.36 | -17.6% |
| EPV | 25.20 - 44.26 | 34.73 | -61.0% |
| DDM - Stable | 22.87 - 105.57 | 64.22 | -27.9% |
| DDM - Multi | 36.57 - 127.37 | 56.38 | -36.7% |
| Market Cap (mil) | 51,142.61 |
| Beta | 0.81 |
| Outstanding shares (mil) | 574.12 |
| Enterprise Value (mil) | 59,778.61 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.35% |
| Cost of Debt | 4.54% |
| WACC | 6.75% |