Projected Income Statement: 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 -8,228 -7,747 -11,650
Change - - - -147.55% -36.61% -66.42% 5.85% -50.38%
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 79.41 81.75 101.6
Change - 0% 36.73% 18.52% 2.95% 24.3%
Free Cash Flow (FCF) 1 - - 15,744 5,324 6,464 7,905
Change - - - -66.19% 21.42% 22.29%
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% 78.17% 78.44% 75.84%
EBIT Margin (%) 68.31% 66.73% 70.9% 71.66% 76.71% 77.31% 77.95% 73.45%
EBT Margin (%) 65.84% 62.18% 70.28% 70.29% 77.5% 77.23% 78.48% 76.99%
Net margin (%) 11.35% 11.83% 13.74% 14.36% 15.98% 16.4% 16.9% 16.83%
FCF margin (%) - - - - 255.75% 71.63% 74.61% 78.89%
FCF / Net Income (%) - - - - 1,600% 436.72% 441.61% 468.72%

Profitability

        
ROA - - 0.49% 0.54% 0.56% 0.5% 0.5% 0.5%
ROE - 15.64% 18.91% 19.2% 20.41% 18.46% 18.76% 17.55%

Financial Health

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

Capital Intensity

        
CAPEX / Current Assets (%) - - 1.12% 0.93% 1.09% 1.07% 0.94% 1.01%
CAPEX / EBITDA (%) - - 1.53% 1.27% 1.39% 1.37% 1.2% 1.34%
CAPEX / FCF (%) - - - - 0.43% 1.49% 1.26% 1.29%

Items per share

        
Cash flow per share 1 - - - - 35.62 90.54 34.11 -
Change - - - - - 154.17% -62.33% -
Dividend per Share 1 0.1 - 0.1 0.2125 0.3025 0.3448 0.4161 0.523
Change - - - 112.5% 42.35% 14% 20.67% 25.67%
Book Value Per Share 1 - - 8.37 9.825 12.04 14.41 17.22 20.58
Change - - - 17.38% 22.55% 19.65% 19.56% 19.47%
EPS 1 0.81 0.9375 1.418 1.732 2.22 2.73 3.217 3.536
Change - 15.74% 51.2% 22.22% 28.14% 22.99% 17.82% 9.93%
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 32.3x 27.4x
PBR 6.13x 5.13x
EV / Sales 4.28x 3.72x
Yield 0.39% 0.47%

EPS & Dividend



Y-o-Y evolution of P/E

 

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
88.30USD
Average target price
105.40USD
Spread / Average Target
+19.37%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. IBKR Stock
  4. IBKR Stock
  5. Financials Interactive Brokers Group, Inc.