|
Delayed
Berne S.E.
|
5-day change | 1st Jan Change | ||
| - CHF | -.--% |
|
-.--% | - |
| 09-15 | Nasdaq Ventures Invests in Transient.AI to Advance AI Governance | MT |
| 09-15 | Nasdaq Verafin, Stablecore Collaborate on Financial Crime Detection | MT |
Company Valuation: Nasdaq, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,118 | 30,140 | 33,545 | 44,435 | 55,461 | 52,287 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -5.72% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 60,317 | 59,550 | 58,848 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -5.2% | -1.27% | -1.18% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 26.3x | 23.8x | 20.8x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | 4.53x | 4.38x | 3.97x | 3.54x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 1.7x | 2.2x | 1.4x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.85x | 8.17x | 7.53x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 10.2x | 9.31x | 8.47x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 17x | 15.4x | 13.9x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 17.9x | 16.1x | 14.5x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 24.1x | 22.3x | 19.7x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.15% | 4.49% | 5.09% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.202 | 1.338 | 1.51 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.29% | 1.43% | 1.61% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.558 | 3.935 | 4.503 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 33.8% | 34% | 33.5% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,911 | 6,400 | 6,946 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,545 | 3,879 | 4,222 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,366 | 3,701 | 4,061 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 2,012 | 2,164 | 2,409 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 8,030 | 7,264 | 6,561 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 93.54 | 93.54 | 93.54 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 558,977 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/31/24 | 1/29/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.76x | 9.56x | 14.24x | 1.37% | 87.28B | |
| 22.2x | 8.32x | 13.87x | 1.71% | 57.48B | |
| 26.57x | 4.98x | 9.92x | 2.02% | 53.23B | |
| 26.29x | 10.2x | 17.01x | 1.29% | 52.29B | |
| 28.14x | 13.14x | 20.26x | 2.27% | 18.57B | |
| 21.24x | 8.3x | 13x | 2.37% | 18.26B | |
| 13.82x | 7.76x | 11.1x | 6.25% | 17.02B | |
| 23.94x | 8.65x | 14.99x | 1.83% | 10.61B | |
| 18.55x | -5.2x | -8.91x | 1.71% | 7.03B | |
| Average | 22.50x | 7.30x | 11.72x | 2.31% | 35.75B | |
| Weighted average by Cap. | 23.29x | 8.37x | 13.54x | 1.91% |
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
- NDAQ Stock
- NAQ Stock
- Valuation Nasdaq, Inc.
Select your edition
All financial news and data tailored to specific country editions
