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 | ||
| 76.90 EUR | +0.79% |
|
+4.49% | -8.61% |
| 02:43pm | Nasdaq Sees SK Hynix IPO Driving More Foreign Listings | MT |
| 10:58am | Irrational Exuberance? |  |
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 | 49,496 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -10.75% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 57,610 | 56,866 | 56,016 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -9.45% | -1.29% | -1.49% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 25.6x | 23.1x | 20.2x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | 4.53x | 4.03x | 3.79x | 3.5x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 2.4x | 2.1x | 1.4x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.53x | 7.86x | 7.26x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 9.93x | 9.03x | 8.22x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 16.8x | 15.2x | 13.7x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 17.6x | 15.8x | 14.2x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 22.3x | 21.6x | 19.1x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.48% | 4.63% | 5.24% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.185 | 1.334 | 1.501 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.35% | 1.52% | 1.72% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.414 | 3.79 | 4.325 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 34.7% | 35.2% | 34.7% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,804 | 6,298 | 6,819 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,423 | 3,736 | 4,080 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,276 | 3,593 | 3,938 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 1,938 | 2,114 | 2,357 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 8,114 | 7,370 | 6,520 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 87.52 | 87.52 | 87.52 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.05x | 8.61x | 12.78x | 1.57% | 76.53B | |
| 25.04x | 14.54x | 18.46x | 3.58% | 61.36B | |
| 33.08x | 5.22x | 10.41x | 1.9% | 57.2B | |
| 20.45x | 7.73x | 12.92x | 1.84% | 52.42B | |
| 36.13x | 16.98x | 26.65x | 1.83% | 20.36B | |
| 20.58x | 8.04x | 12.88x | 2.42% | 17.2B | |
| 12.6x | 6.42x | 9.14x | 7.86% | 14.45B | |
| 21.44x | 7.88x | 13.72x | 2.01% | 9.32B | |
| 18.58x | -4.56x | -7.85x | 1.64% | 7.74B | |
| Average | 22.99x | 7.87x | 12.12x | 2.74% | 35.17B | |
| Weighted average by Cap. | 23.92x | 9.06x | 13.73x | 2.43% |
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.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
