Projected Income Statement: Interactive Brokers Group, Inc.

Forecast Balance Sheet: Interactive Brokers Group, Inc.

Forecast Balance Sheet - Interactive Brokers Group, Inc.
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 - - 7,611 -3,619 -4,944 -5,910 -6,397 -8,577
Change - - - -147.55% -36.61% -19.54% -8.24% -34.08%
Announcement Date 1/18/22 1/17/23 1/16/24 1/21/25 1/20/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Interactive Brokers Group, Inc.

Fiscal Period: December 2023 2024 2025 2026 2027 2028
CAPEX 1 49 49 67 75.98 83.4 98.1
Change - 0% 36.73% 13.41% 9.75% 17.64%
Free Cash Flow (FCF) 1 - - 15,744 5,339 6,505 7,889
Change - - - -66.09% 21.84% 21.28%
Announcement Date 1/16/24 1/21/25 1/20/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Interactive Brokers Group, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) - - 73.16% 73.58% 78.28% 79.15% 79.65% 78.57%
EBIT Margin (%) 68.31% 66.73% 70.9% 71.66% 76.71% 78.04% 79.3% 76.78%
EBT Margin (%) 65.84% 62.18% 70.28% 70.29% 77.5% 78.37% 79.6% 78.33%
Net margin (%) 11.35% 11.83% 13.74% 14.36% 15.98% 16.52% 16.98% 16.89%
FCF margin (%) - - - - 255.75% 71.77% 72.95% 77.49%
FCF / Net Income (%) - - - - 1,600% 434.45% 429.6% 458.82%

Profitability

        
ROA - - 0.49% 0.54% 0.56% 0.53% 0.53% 0.5%
ROE - 15.64% 18.91% 19.2% 20.41% 18.81% 19.55% 17.73%

Financial Health

        
Leverage (Debt/EBITDA) - - 2.38x - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) - - 1.12% 0.93% 1.09% 1.02% 0.94% 0.96%
CAPEX / EBITDA (%) - - 1.53% 1.27% 1.39% 1.29% 1.17% 1.23%
CAPEX / FCF (%) - - - - 0.43% 1.42% 1.28% 1.24%

Items per share

        
Cash flow per share 1 - - - - 35.62 59.57 14.76 -
Change - - - - - 67.23% -75.22% -
Dividend per Share 1 0.1 - 0.1 0.2125 0.3025 0.4218 0.5569 0.6433
Change - - - 112.5% 42.35% 39.44% 32.01% 15.53%
Book Value Per Share 1 - - 8.37 9.825 12.04 14.07 17.17 20.35
Change - - - 17.38% 22.55% 16.85% 22.07% 18.5%
EPS 1 0.81 0.9375 1.418 1.732 2.22 2.721 3.337 3.729
Change - 15.74% 51.2% 22.22% 28.14% 22.58% 22.62% 11.77%
Nbr of stocks (in thousands) 392,693 411,489 428,062 435,516 445,364 453,078 453,078 453,078
Announcement Date 1/18/22 1/17/23 1/16/24 1/21/25 1/20/26 - - -
1USD
Estimates
2026 *2027 *
P/E 29.5x 24.1x
PBR 5.71x 4.67x
EV / Sales 4.1x 3.36x
Yield 0.53% 0.69%

EPS & Dividend

EPS & Dividend - Interactive Brokers Group, Inc.


Y-o-Y evolution of P/E

Valuation ratios - P/E - Interactive Brokers Group, Inc.
 

Year-on-year evolution of the Yield

Valuation ratios - Yield - Interactive Brokers Group, Inc.
Trader
Investor
Global
Quality
ESG MSCI
-
MarketScreener Ratings - Interactive Brokers Group, Inc.
Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
17
Last Close Price
80.28USD
Average target price
104.66USD
Spread / Average Target
+30.37%

Quarterly revenue - Rate of surprise

Rate of surprise - Net sales - Quarterly - Interactive Brokers Group, Inc.
  1. Stock Market
  2. Stocks
  3. IBKR Stock
  4. IBKR Stock
  5. Financials Interactive Brokers Group, Inc.