Valuation Intercontinental Exchange, Inc. Mexican S.E.
Stocks
ICE *
US45866F1049
Financial & Commodity Market Operators
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,425.33 MXN | +1.25% |
|
+1.25% | -17.57% |
| 02:52am | U.S.-Iran Conflict Lifts Oil, Helps Keep Yen Near 40-Year Lows -- Update | DJ |
| 07-21 | ICE Review : Canola Backs Away From Highs, Spillover Seen From Chicago | DJ |
Company Valuation: Intercontinental Exchange, Inc.
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 | 78,547 | - | - |
| Change | - | -25.64% | 28.28% | 16.39% | 7.93% | -14.94% | - | - |
| Enterprise Value (EV) 1 | 90,368 | 73,625 | 95,223 | 105,082 | 111,153 | 96,425 | 95,596 | 94,756 |
| Change | - | -18.53% | 29.34% | 10.35% | 5.78% | -13.25% | -0.86% | -0.88% |
| P/E | 19x | 39.8x | 30.7x | 31.2x | 28.1x | 19.7x | 19.1x | 17x |
| PBR | 3.38x | 2.53x | 2.86x | 3.09x | 3.18x | 2.59x | 2.49x | 2.38x |
| PEG | - | -0.6x | 0.5x | 2.2x | 1.4x | 0.9x | 5.83x | 1.4x |
| Capitalization / Revenue | 10.8x | 7.86x | 9.2x | 9.22x | 9.3x | 7.19x | 6.85x | 6.45x |
| EV / Revenue | 12.6x | 10.1x | 11.9x | 11.3x | 11.2x | 8.82x | 8.34x | 7.79x |
| EV / EBITDA | 19.8x | 15.5x | 18.3x | 17.5x | 16.9x | 13.1x | 12.4x | 11.5x |
| EV / EBIT | 21.7x | 17x | 20.1x | 19.2x | 18.6x | 14.1x | 13.3x | 12.2x |
| EV / FCF | 33.3x | 25x | 31.2x | 27.2x | 28.7x | 20.4x | 18.8x | 17x |
| FCF Yield | 3.01% | 4.01% | 3.21% | 3.67% | 3.48% | 4.91% | 5.32% | 5.87% |
| Dividend per Share 2 | 1.32 | 1.52 | 1.68 | 1.8 | 1.92 | 2.115 | 2.27 | 2.481 |
| Rate of return | 0.97% | 1.48% | 1.31% | 1.21% | 1.19% | 1.53% | 1.64% | 1.79% |
| EPS 2 | 7.18 | 2.58 | 4.19 | 4.78 | 5.77 | 7.033 | 7.263 | 8.158 |
| Distribution rate | 18.4% | 58.9% | 40.1% | 37.7% | 33.3% | 30.1% | 31.2% | 30.4% |
| Net sales 1 | 7,146 | 7,292 | 7,988 | 9,279 | 9,931 | 10,932 | 11,468 | 12,171 |
| EBITDA 1 | 4,556 | 4,760 | 5,195 | 5,995 | 6,559 | 7,355 | 7,688 | 8,235 |
| EBIT 1 | 4,169 | 4,339 | 4,728 | 5,469 | 5,992 | 6,815 | 7,198 | 7,794 |
| Net income 1 | 4,058 | 1,446 | 2,368 | 2,754 | 3,315 | 4,001 | 4,022 | 4,424 |
| Net Debt 1 | 13,311 | 16,323 | 21,714 | 19,524 | 18,807 | 17,878 | 17,049 | 16,209 |
| Reference price 2 | 136.77 | 102.59 | 128.43 | 149.01 | 161.96 | 138.67 | 138.67 | 138.67 |
| Nbr of stocks (in thousands) | 563,404 | 558,552 | 572,364 | 574,176 | 570,179 | 566,431 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.44x | 5.14x | 10.26x | 1.94% | 56.02B | |
| 20.47x | 7.74x | 12.94x | 1.84% | 52.46B | |
| 26.31x | 10.17x | 17.15x | 1.31% | 51.03B | |
| 34.65x | 15.86x | 24.89x | 1.93% | 19.41B | |
| 20.45x | 7.96x | 12.75x | 2.44% | 17B | |
| 12.63x | 6.62x | 9.43x | 7.68% | 14.96B | |
| 22.43x | 8.19x | 14.24x | 1.92% | 9.79B | |
| 18.34x | -4.65x | -8x | 1.66% | 7.6B | |
| 14.34x | 4x | 8.2x | 2.78% | 3.99B | |
| Average | 22.45x | 6.78x | 11.32x | 2.61% | 25.81B | |
| Weighted average by Cap. | 25.23x | 7.82x | 13.26x | 2.19% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ICE Stock
- ICE * Stock
- Valuation Intercontinental Exchange, Inc.
Select your edition
All financial news and data tailored to specific country editions
