Valuation Nasdaq, Inc. Deutsche Boerse AG
Stocks
NAQ
US6311031081
Financial & Commodity Market Operators
|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 72.60 EUR | +1.26% |
|
-5.74% | -13.97% |
| 06-17 | The Fed Keeps Wall Street in Suspense |  |
| 06-16 | Nasdaq-Backed Chronograph Receives $140 Million Investment From Sixth Street Growth | 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 | 46,510 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -16.14% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 54,275 | 53,278 | 53,163 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -14.69% | -1.84% | -0.22% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 24.4x | 22x | 19.3x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | - | 3.8x | 3.58x | 3.32x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 2.69x | 2x | 1.4x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.07x | 7.44x | 6.86x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 9.41x | 8.52x | 7.84x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 16x | 14.4x | 13.1x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 16.7x | 15x | 13.5x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 21.1x | 20.4x | 18.2x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.74% | 4.91% | 5.5% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.185 | 1.339 | 1.51 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.44% | 1.63% | 1.84% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.37 | 3.737 | 4.264 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 35.2% | 35.8% | 35.4% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,766 | 6,252 | 6,778 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,399 | 3,697 | 4,058 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,250 | 3,555 | 3,931 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 1,914 | 2,086 | 2,326 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 7,765 | 6,768 | 6,653 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 82.24 | 82.24 | 82.24 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 565,541 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.83x | 8.58x | 12.71x | 1.58% | 75.83B | |
| 24.76x | 14.35x | 18.23x | 3.62% | 60.45B | |
| 31.59x | 5.02x | 10.01x | 2.01% | 53.74B | |
| 19.94x | 7.52x | 12.61x | 1.9% | 50.81B | |
| 35.99x | 16.96x | 26.64x | 1.84% | 20.32B | |
| 20.42x | 7.98x | 12.81x | 2.44% | 17.08B | |
| 12.56x | 6.21x | 8.82x | 8.41% | 13.88B | |
| 21.91x | 8.05x | 14.01x | 1.97% | 9.56B | |
| 17.63x | -5x | -8.57x | 1.72% | 7.37B | |
| Average | 22.62x | 7.74x | 11.92x | 2.83% | 34.34B | |
| Weighted average by Cap. | 23.39x | 8.99x | 13.58x | 2.49% |
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
