As of 2024-12-15, the Intrinsic Value of Tradeweb Markets Inc (TW) is
54.78 USD. This Tradeweb valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 131.50 USD, the upside of Tradeweb Markets Inc is
-58.30%.
The range of the Intrinsic Value is 39.57 - 99.41 USD
54.78 USD
Intrinsic Value
Tradeweb Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
39.57 - 99.41 |
54.78 |
-58.3% |
| DCF (Growth 10y) |
49.48 - 120.49 |
67.64 |
-48.6% |
| DCF (EBITDA 5y) |
69.56 - 79.06 |
74.17 |
-43.6% |
| DCF (EBITDA 10y) |
77.81 - 94.19 |
85.56 |
-34.9% |
| Fair Value |
52.61 - 52.61 |
52.61 |
-59.99% |
| P/E |
75.60 - 88.48 |
81.13 |
-38.3% |
| EV/EBITDA |
76.25 - 92.99 |
86.04 |
-34.6% |
| EPV |
36.37 - 44.53 |
40.45 |
-69.2% |
| DDM - Stable |
25.09 - 94.69 |
59.89 |
-54.5% |
| DDM - Multi |
37.65 - 107.79 |
55.49 |
-57.8% |
Tradeweb Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
28,030.54 |
| Beta |
0.64 |
| Outstanding shares (mil) |
213.16 |
| Enterprise Value (mil) |
26,791.53 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.94% |
| Cost of Debt |
4.48% |
| WACC |
7.93% |