Valuation OTC Markets Group Inc.

Equities

Market Closed - OTC Markets Other stock markets 16:00:00 2025-01-17 EST			5-day change	1st Jan Change
53.20 ^USD	-1.46%		+0.38%	+3.88%

12-12	NY Fed Markets Group chief Neal resigns, will exit bank in March 2025	RE
11-20	Otc Markets Group Announces Launch of Moon ATS, A New Overnight Trading Platform for National Market System Securities	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	398	388.6	681.3	660	652.2	624	624	-
Change	-	-2.36%	75.33%	-3.12%	-1.19%	-4.32%	0%	-
Enterprise Value (EV)	398	354.8	630.9	660	652.2	624	624	624
Change	-	-10.84%	77.79%	4.62%	-1.19%	-4.32%	0%	0%
P/E ratio	28x	22.2x	23.5x	22.5x	24.5x	22.2x	20.5x	19.4x
PBR	-	-	-	-	-	-	-	-
PEG	-	1x	0.4x	56.7x	-2.48x	4.22x	2.46x	3.6x
Capitalization / Revenue	6.33x	5.46x	6.62x	6.28x	5.93x	5.65x	5.51x	5.31x
EV / Revenue	0x	0x	0x	0x	0x	5.65x	5.51x	5.31x
EV / EBITDA	0x	0x	0x	0x	0x	14.8x	14x	13.1x
EV / EBIT	0x	0x	0x	0x	0x	18.6x	17.1x	15.9x
EV / FCF	0x	0x	0x	0x	0x	26x	16.4x	15.5x
FCF Yield	3.99%	6.43%	6.61%	4.88%	3.93%	3.84%	6.08%	6.45%
Dividend per Share ²	1.25	0.6	2.16	2.22	2.22	2.22	2.28	2.32
Rate of return	3.57%	1.76%	3.65%	3.9%	3.97%	4.17%	4.29%	4.36%
EPS ²	1.25	1.53	2.52	2.53	2.28	2.4	2.6	2.74
Distribution rate	100%	39.2%	85.7%	87.7%	97.4%	92.5%	87.7%	84.7%
Net sales ¹	62.84	71.23	102.9	105.1	109.9	110.4	113.3	117.4
EBITDA ¹	22.07	26.21	43.09	43.25	40.91	42.3	44.61	47.66
EBIT ¹	17.88	21.43	38.02	36.82	32.59	33.54	36.4	39.15
Net income ¹	14.94	18.27	30.48	30.81	27.66	28.44	30.23	32.36
Net Debt	-	-33.73	-50.39	-	-	-	-	-
Reference price ²	35.00	34.00	59.11	56.90	55.90	53.20	53.20	53.20
Nbr of stocks (in thousands)	11,371	11,428	11,525	11,600	11,667	11,729	11,729	-
Announcement Date	3/4/20	3/17/21	3/9/22	3/8/23	3/6/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield	Capi. ($)
OTC MARKETS GROUP INC.	22.17x	-	-	+4.17%	624M
CME GROUP INC.	24.33x	13.91x	19.84x	+4.37%	83.86B
TRADEWEB MARKETS INC.	58.72x	14.84x	27.88x	+0.31%	27.5B
JAPAN EXCHANGE GROUP, INC.	28.49x	9.73x	14.77x	+2.18%	11.1B
BSE LIMITED	63.68x	-	-	+0.73%	9.51B
ASX LIMITED	25.41x	10.48x	16.9x	+3.32%	7.81B
SAUDI TADAWUL GROUP HOLDING COMPANY	40.6x	16.39x	36x	+1.50%	6.86B
MULTI COMMODITY EXCHANGE OF INDIA LIMITED	51.26x	26.2x	42.02x	+0.93%	3.55B
DUBAI FINANCIAL MARKET	39x	26.06x	46.79x	+2.56%	3.4B
INDIAN ENERGY EXCHANGE LIMITED	37.24x	27.76x	32.72x	+1.30%	1.77B
Average	39.09x	18.17x	29.62x	+2.14%	15.6B
Weighted average by Cap.	34.93x	14.45x	22.90x	+2.94%