Valuation Intercontinental Exchange, Inc. Mexican S.E.
Stocks
ICE *
US45866F1049
Financial & Commodity Market Operators
|
End-of-day quote
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2,554.20 MXN | -3.47% |
|
-5.36% | -13.19% |
| 09:36am | BlackRock, Visa and Mastercard sign off on Circle's new blockchain |  |
| 08-06 | ICE Closing Review : Canola Continues to Climb | DJ |
Company Valuation: Intercontinental Exchange, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 77,057 | 57,302 | 73,509 | 85,558 | 92,346 | 84,069 | - | - |
| Change | - | -25.64% | 28.28% | 16.39% | 7.93% | -8.96% | - | - |
| Enterprise Value (EV) 1 | 90,368 | 73,625 | 95,223 | 105,082 | 111,153 | 101,823 | 102,306 | 101,784 |
| Change | - | -18.53% | 29.34% | 10.35% | 5.78% | -8.39% | 0.47% | -0.51% |
| P/E | 19x | 39.8x | 30.7x | 31.2x | 28.1x | 20.7x | 20.7x | 18.4x |
| PBR | 3.38x | 2.53x | 2.86x | 3.09x | 3.18x | 2.73x | 2.62x | 2.46x |
| PEG | - | -0.6x | 0.5x | 2.2x | 1.4x | 0.8x | 46.12x | 1.5x |
| Capitalization / Revenue | 10.8x | 7.86x | 9.2x | 9.22x | 9.3x | 7.63x | 7.25x | 6.79x |
| EV / Revenue | 12.6x | 10.1x | 11.9x | 11.3x | 11.2x | 9.24x | 8.82x | 8.22x |
| EV / EBITDA | 19.8x | 15.5x | 18.3x | 17.5x | 16.9x | 13.7x | 13.2x | 12.3x |
| EV / EBIT | 21.7x | 17x | 20.1x | 19.2x | 18.6x | 14.8x | 14.2x | 13x |
| EV / FCF | 33.3x | 25x | 31.2x | 27.2x | 28.7x | 20.9x | 20.1x | 18.2x |
| FCF Yield | 3.01% | 4.01% | 3.21% | 3.67% | 3.48% | 4.78% | 4.99% | 5.48% |
| Dividend per Share 2 | 1.32 | 1.52 | 1.68 | 1.8 | 1.92 | 2.127 | 2.285 | 2.457 |
| Rate of return | 0.97% | 1.48% | 1.31% | 1.21% | 1.19% | 1.42% | 1.53% | 1.64% |
| EPS 2 | 7.18 | 2.58 | 4.19 | 4.78 | 5.77 | 7.218 | 7.251 | 8.139 |
| Distribution rate | 18.4% | 58.9% | 40.1% | 37.7% | 33.3% | 29.5% | 31.5% | 30.2% |
| Net sales 1 | 7,146 | 7,292 | 7,988 | 9,279 | 9,931 | 11,022 | 11,600 | 12,377 |
| EBITDA 1 | 4,556 | 4,760 | 5,195 | 5,995 | 6,559 | 7,414 | 7,759 | 8,269 |
| EBIT 1 | 4,169 | 4,339 | 4,728 | 5,469 | 5,992 | 6,883 | 7,216 | 7,809 |
| Net income 1 | 4,058 | 1,446 | 2,368 | 2,754 | 3,315 | 4,018 | 3,999 | 4,358 |
| Net Debt 1 | 13,311 | 16,323 | 21,714 | 19,524 | 18,807 | 17,755 | 18,237 | 17,715 |
| Reference price 2 | 136.77 | 102.59 | 128.43 | 149.01 | 161.96 | 149.75 | 149.75 | 149.75 |
| Nbr of stocks (in thousands) | 563,404 | 558,552 | 572,364 | 574,176 | 570,179 | 561,394 | - | - |
| Announcement Date | 2/3/22 A | 2/2/23 A | 2/8/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.79x | 9.29x | 13.83x | 1.42% | 84.07B | |
| 26.66x | 15.59x | 19.66x | 3.36% | 66.06B | |
| 27.55x | 5.23x | 10.48x | 1.91% | 57.27B | |
| 21.54x | 8.13x | 13.58x | 1.73% | 55.97B | |
| 26.58x | 10.34x | 17.23x | 1.27% | 52.94B | |
| 35.93x | 16.47x | 25.92x | 1.9% | 20.26B | |
| 21.04x | 8.36x | 13.05x | 2.31% | 18.8B | |
| 23.27x | 8.45x | 15.18x | 1.9% | 10.29B | |
| 18.98x | -4.3x | -7.45x | 1.61% | 7.9B | |
| Average | 24.71x | 8.62x | 13.50x | 1.93% | 41.51B | |
| Weighted average by Cap. | 24.66x | 9.79x | 15.00x | 1.95% |
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
- ICE Stock
- ICE * Stock
- Valuation Intercontinental Exchange, Inc.
Select your edition
All financial news and data tailored to specific country editions
