Valuation Intercontinental Exchange, Inc.

Stocks

Real-time Estimate Cboe BZX 09:32:36 2026-10-06 EDT			5-day change	1st Jan Change
153.02 ^USD	+0.57%		-0.50%	-6.06%

10-05	ICE Review : Canola Higher on Veg Oil Support	DJ
10-05	ICE Midday : Canola Rising, Supported by Vegetable Oils	DJ

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	77,057	57,302	73,509	85,558	92,346	85,416	-	-
Change	-	-25.64%	28.28%	16.39%	7.93%	-7.5%	-	-
Enterprise Value (EV) ¹	90,368	73,625	95,223	105,082	111,153	103,285	103,667	103,117
Change	-	-18.53%	29.34%	10.35%	5.78%	-7.08%	0.37%	-0.53%
P/E	19x	39.8x	30.7x	31.2x	28.1x	21.2x	20.8x	18.6x
PBR	3.38x	2.53x	2.86x	3.09x	3.18x	2.77x	2.66x	2.5x
PEG	-	-0.6x	0.5x	2.2x	1.4x	0.9x	11.81x	1.5x
Capitalization / Revenue	10.8x	7.86x	9.2x	9.22x	9.3x	7.75x	7.31x	6.85x
EV / Revenue	12.6x	10.1x	11.9x	11.3x	11.2x	9.37x	8.87x	8.27x
EV / EBITDA	19.8x	15.5x	18.3x	17.5x	16.9x	13.9x	13.3x	12.3x
EV / EBIT	21.7x	17x	20.1x	19.2x	18.6x	15.1x	14.4x	13.1x
EV / FCF	33.3x	25x	31.2x	27.2x	28.7x	23.1x	21.1x	19.1x
FCF Yield	3.01%	4.01%	3.21%	3.67%	3.48%	4.33%	4.73%	5.24%
Dividend per Share ²	1.32	1.52	1.68	1.8	1.92	2.12	2.28	2.449
Rate of return	0.97%	1.48%	1.31%	1.21%	1.19%	1.39%	1.5%	1.61%
EPS ²	7.18	2.58	4.19	4.78	5.77	7.171	7.298	8.188
Distribution rate	18.4%	58.9%	40.1%	37.7%	33.3%	29.6%	31.2%	29.9%
Net sales ¹	7,146	7,292	7,988	9,279	9,931	11,019	11,684	12,465
EBITDA ¹	4,556	4,760	5,195	5,995	6,559	7,404	7,794	8,362
EBIT ¹	4,169	4,339	4,728	5,469	5,992	6,839	7,218	7,845
Net income ¹	4,058	1,446	2,368	2,754	3,315	4,027	4,005	4,363
Net Debt ¹	13,311	16,323	21,714	19,524	18,807	17,869	18,250	17,701
Reference price ²	136.77	102.59	128.43	149.01	161.96	152.15	152.15	152.15
Nbr of stocks (in thousands)	563,404	558,552	572,364	574,176	570,179	561,394	-	-
Announcement Date	2/3/22	2/2/23	2/8/24	2/6/25	2/5/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
INTERCONTINENTAL EXCHANGE, INC.	21.25x	9.38x	13.96x	1.39%	85.42B
CME GROUP INC.	22.76x	13.82x	19.15x	4.28%	97.1B
HONG KONG EXCHANGES AND CLEARING LIMITED	23.54x	14.18x	17.71x	3.79%	60.89B
DEUTSCHE BÖRSE AG	23.01x	8.58x	14.32x	1.63%	58.55B
LONDON STOCK EXCHANGE GROUP PLC	27.11x	4.94x	9.85x	2.02%	52.41B
NASDAQ, INC.	25.91x	10.07x	16.82x	1.3%	51.53B
TRADEWEB MARKETS INC.	30.58x	8.49x	15.57x	0.55%	22.6B
EURONEXT N.V.	21.97x	8.51x	13.4x	2.3%	18.4B
B3 S.A. - BRASIL, BOLSA, BALCÃO	18.3x	10.24x	14.77x	4.72%	23.34B
Average	23.83x	9.80x	15.06x	2.44%	52.25B
Weighted average by Cap.	23.57x	10.36x	15.51x	2.55%