Valuation Nasdaq, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 12:54:59 2025-06-17 EDT			5-day change	1st Jan Change
86.12 ^USD	-0.64%		+0.61%	+11.47%

05:34am	Oppenheimer Adjusts Price Target on Nasdaq to $96 From $85, Maintains Outperform Rating	MT
06-11	Nasdaq To Delist Blue Star Foods	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	21,774	35,118	30,140	33,545	44,435	49,765	-	-
Change	-	61.28%	-14.18%	11.3%	32.46%	12%	-	-
Enterprise Value (EV) ¹	24,570	40,526	35,015	43,338	53,108	57,662	56,673	56,284
Change	-	64.94%	-13.6%	23.77%	22.54%	8.58%	-1.72%	-0.69%
P/E ratio	23.7x	29.8x	27.1x	28x	40.1x	34.2x	30.1x	26.5x
PBR	3.45x	5.53x	4.91x	3.09x	3.97x	4.09x	3.82x	3.62x
PEG	-	1.1x	-7.08x	-3.52x	-5.56x	1.1x	2.2x	1.9x
Capitalization / Revenue	7.5x	10.3x	8.41x	8.61x	9.56x	9.86x	9.23x	8.61x
EV / Revenue	8.46x	11.8x	9.78x	11.1x	11.4x	11.4x	10.5x	9.74x
EV / EBITDA	15.5x	21.2x	17.8x	19.9x	20.1x	20.1x	18.3x	16.8x
EV / EBIT	16.5x	22.5x	18.8x	21x	21.1x	20.9x	19x	17.4x
EV / FCF	23.1x	44.1x	22.5x	28.2x	30.7x	27.3x	27.4x	24.4x
FCF Yield	4.33%	2.27%	4.44%	3.55%	3.26%	3.66%	3.65%	4.1%
Dividend per Share ²	0.6467	0.7033	0.78	0.86	0.94	1.044	1.158	1.277
Rate of return	1.46%	1%	1.27%	1.48%	1.22%	1.2%	1.34%	1.47%
EPS ²	1.863	2.35	2.26	2.08	1.93	2.534	2.878	3.274
Distribution rate	34.7%	29.9%	34.5%	41.3%	48.7%	41.2%	40.2%	39%
Net sales ¹	2,903	3,420	3,582	3,895	4,649	5,045	5,390	5,781
EBITDA ¹	1,588	1,912	1,966	2,182	2,646	2,875	3,099	3,356
EBIT ¹	1,489	1,804	1,861	2,065	2,521	2,763	2,982	3,234
Net income ¹	933	1,187	1,125	1,059	1,117	1,458	1,638	1,822
Net Debt ¹	2,796	5,408	4,875	9,793	8,673	7,897	6,908	6,519
Reference price ²	44.25	70.00	61.35	58.14	77.31	86.68	86.68	86.68
Nbr of stocks (in thousands)	492,113	501,666	491,280	576,965	574,758	574,122	-	-
Announcement Date	1/27/21	1/26/22	1/25/23	1/31/24	1/29/25	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NASDAQ, INC.	34.32x	11.44x	20.08x	1.2%	49.76B
INTERCONTINENTAL EXCHANGE, INC.	33.36x	12.11x	18.32x	1.07%	103B
LONDON STOCK EXCHANGE GROUP PLC	55.68x	6.92x	14.37x	1.27%	79.51B
HONG KONG EXCHANGES AND CLEARING LIMITED	35.48x	15.03x	20.53x	2.49%	67.56B
DEUTSCHE BÖRSE AG	24.8x	8.92x	15.23x	1.57%	58.25B
EURONEXT N.V.	22.46x	8.91x	14.42x	2.23%	17.03B
B3 S.A. - BRASIL, BOLSA, BALCÃO	14.24x	6.65x	9.53x	6.75%	12.74B
SINGAPORE EXCHANGE LIMITED	23.78x	10.23x	16.89x	2.61%	11.76B
TMX GROUP LIMITED	33.05x	10.31x	18.56x	1.42%	11.63B
SWISSQUOTE GROUP HOLDING LTD	21.15x	-1.95x	-3.24x	1.41%	7.98B
Average	29.83x	8.86x	14.47x	2.2%	41.94B
Weighted average by Cap.	35.32x	10.41x	16.84x	1.7%