Valuation CME Group Inc.

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2025-07-16 EDT			Pre-market 08:54:21
277.53 ^USD	+0.92%		276.57	-0.35%

07-16	LIVESTOCK-CME live cattle set contract highs, supported by cash prices	RE
07-15	Rothschild & Co Redburn Adjusts CME Group Price Target to $287 From $283	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	65,354	82,108	60,492	75,815	83,687	100,011	-	-
Change	-	25.64%	-26.33%	25.33%	10.38%	19.51%	-	-
Enterprise Value (EV) ¹	67,064	82,719	61,210	76,216	84,109	101,373	101,267	101,087
Change	-	23.34%	-26%	24.52%	10.36%	20.53%	-0.1%	-0.18%
P/E ratio	31x	31.3x	22.7x	23.8x	24x	26.8x	25.2x	23.7x
PBR	2.48x	2.99x	2.25x	2.83x	3.16x	3.71x	3.51x	3.22x
PEG	-	1.3x	15.04x	1.2x	2.63x	3.71x	4.16x	3.75x
Capitalization / Revenue	13.4x	17.5x	12.1x	13.6x	13.7x	15.3x	14.7x	13.9x
EV / Revenue	13.7x	17.6x	12.2x	13.7x	13.7x	15.5x	14.9x	14x
EV / EBITDA	20.8x	26.4x	18.1x	20.1x	19.5x	21.9x	21.1x	19.4x
EV / EBIT	21.8x	27.7x	18.9x	20.8x	20x	22.6x	21.6x	19.9x
EV / FCF	26.6x	36.4x	20.6x	22.6x	23.4x	25.4x	25.7x	23x
FCF Yield	3.75%	2.75%	4.85%	4.43%	4.28%	3.93%	3.89%	4.34%
Dividend per Share ²	5.9	6.85	8.5	9.65	12	11.06	10.7	11.09
Rate of return	3.24%	3%	5.05%	4.58%	5.17%	3.99%	3.85%	3.99%
EPS ²	5.87	7.29	7.4	8.86	9.67	10.37	11	11.69
Distribution rate	101%	94%	115%	109%	124%	107%	97.3%	94.8%
Net sales ¹	4,884	4,690	5,019	5,579	6,130	6,532	6,792	7,209
EBITDA ¹	3,225	3,128	3,378	3,786	4,323	4,632	4,804	5,202
EBIT ¹	3,082	2,982	3,243	3,660	4,208	4,485	4,683	5,067
Net income ¹	2,105	2,636	2,657	3,186	3,482	3,743	3,919	4,131
Net Debt ¹	1,710	610.2	718.3	401.7	422.4	1,363	1,257	1,077
Reference price ²	182.05	228.46	168.16	210.60	232.23	277.53	277.53	277.53
Nbr of stocks (in thousands)	358,991	359,399	359,728	359,993	360,362	360,359	-	-
Announcement Date	2/10/21	2/9/22	2/8/23	2/14/24	2/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CME GROUP INC.	26.77x	15.52x	21.88x	3.99%	100B
TRADEWEB MARKETS INC.	50.51x	13.14x	24.3x	0.35%	29.05B
BSE LIMITED	84.26x	32.84x	64.98x	0.56%	12.15B
JAPAN EXCHANGE GROUP, INC.	24.83x	7.95x	12.32x	2.86%	10.12B
ASX LIMITED	27.04x	11.25x	17.97x	3.17%	8.92B
SAUDI TADAWUL GROUP HOLDING COMPANY	39.79x	16.73x	42.34x	1.58%	5.37B
MULTI COMMODITY EXCHANGE OF INDIA LIMITED	74.53x	37.9x	61.37x	0.66%	4.98B
DUBAI FINANCIAL MARKET	35.8x	26.38x	38.88x	2.61%	3.9B
BOURSA KUWAIT SECURITIES COMPANY K.P.S.C.	29.25x	12.32x	17.91x	-	2.19B
INDIAN ENERGY EXCHANGE LIMITED	44.02x	32.88x	38.7x	1.05%	2.16B
Average	43.68x	20.69x	34.07x	1.87%	17.88B
Weighted average by Cap.	36.59x	16.73x	26.71x	2.81%