|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 88.98 USD | +2.95% |
|
+1.95% | -8.39% |
| 08:10pm | SpaceX Options to Start Trading Tuesday After Shares Debut | MT |
| 01:04pm | How Musk's tactics left investors clamoring for SpaceX stock and ignoring risks | RE |
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 | 49,055 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -11.55% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 56,820 | 55,823 | 55,708 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -10.69% | -1.75% | -0.21% |
| P/E Ratio | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 25.7x | 23.2x | 20.3x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | - | 4.01x | 3.78x | 3.51x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 2.84x | 2.1x | 1.4x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.51x | 7.85x | 7.24x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 9.85x | 8.93x | 8.22x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 16.7x | 15.1x | 13.7x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 17.5x | 15.7x | 14.2x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 22.1x | 21.3x | 19x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.52% | 4.68% | 5.25% |
| 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% | 1.37% | 1.54% | 1.74% |
| 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 | 86.74 | 86.74 | 86.74 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 565,541 | - | - |
| Announcement Date | 1/26/22 A | 1/25/23 A | 1/31/24 A | 1/29/25 A | 1/29/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E Ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.74x | 9.85x | 16.72x | 1.37% | 49.06B | |
| 19.54x | 8.84x | 13.1x | 1.52% | 78.72B | |
| 24.7x | 14.31x | 18.19x | 3.62% | 60.32B | |
| 33.53x | 5.27x | 10.51x | 1.89% | 57.49B | |
| 20.21x | 7.62x | 12.77x | 1.87% | 51.71B | |
| 32.88x | 15.43x | 24.32x | 2.03% | 18.47B | |
| 20.42x | 7.91x | 12.72x | 2.44% | 17.08B | |
| 13.53x | 6.69x | 9.51x | 7.73% | 15.02B | |
| 22.64x | 7.93x | 14.16x | 1.92% | 9.88B | |
| 16.96x | -5.3x | -9.08x | 1.79% | 7.12B | |
| Average | 23.02x | 7.86x | 12.29x | 2.62% | 36.49B | |
| Weighted average by Cap. | 24.03x | 9.05x | 13.97x | 2.3% |
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
- Valuation Nasdaq, Inc.
Select your edition
All financial news and data tailored to specific country editions
