Valuation CME Group Inc.

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 09/07/2025 BST			5-day change	1st Jan Change
275.64 ^USD	+0.00%		+0.08%	+18.69%

07-09	Most Fed Officials Favor Cautious Approach to Rate Cuts Amid Tariff Uncertainty	MT
07-09	Wall Street shakes off tariff concerns, Nvidia leaps to $4 trillion	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	65,354	82,108	60,492	75,815	83,687	99,329	-	-
Change	-	25.64%	-26.33%	25.33%	10.38%	18.69%	-	-
Enterprise Value (EV) ¹	67,064	82,719	61,210	76,216	84,109	100,107	100,584	100,424
Change	-	23.34%	-26%	24.52%	10.36%	19.02%	0.48%	-0.16%
P/E ratio	31x	31.3x	22.7x	23.8x	24x	26.3x	25.2x	23.6x
PBR	2.48x	2.99x	2.25x	2.83x	3.16x	3.56x	3.32x	2.89x
PEG	-	1.3x	15.04x	1.2x	2.63x	3.09x	5.77x	3.48x
Capitalization / Revenue	13.4x	17.5x	12.1x	13.6x	13.7x	15.2x	14.6x	13.8x
EV / Revenue	13.7x	17.6x	12.2x	13.7x	13.7x	15.3x	14.8x	14x
EV / EBITDA	20.8x	26.4x	18.1x	20.1x	19.5x	21.5x	20.7x	19.1x
EV / EBIT	21.8x	27.7x	18.9x	20.8x	20x	22.2x	21.3x	19.7x
EV / FCF	26.6x	36.4x	20.6x	22.6x	23.4x	24x	25.4x	22.4x
FCF Yield	3.75%	2.75%	4.85%	4.43%	4.28%	4.17%	3.94%	4.46%
Dividend per Share ²	5.9	6.85	8.5	9.65	12	11.18	10.62	10.97
Rate of return	3.24%	3%	5.05%	4.58%	5.17%	4.06%	3.85%	3.98%
EPS ²	5.87	7.29	7.4	8.86	9.67	10.49	10.95	11.69
Distribution rate	101%	94%	115%	109%	124%	107%	97%	93.8%
Net sales ¹	4,884	4,690	5,019	5,579	6,130	6,541	6,794	7,192
EBITDA ¹	3,225	3,128	3,378	3,786	4,323	4,653	4,865	5,247
EBIT ¹	3,082	2,982	3,243	3,660	4,208	4,518	4,720	5,103
Net income ¹	2,105	2,636	2,657	3,186	3,482	3,743	3,919	4,131
Net Debt ¹	1,710	610.2	718.3	401.7	422.4	778	1,255	1,094
Reference price ²	182.05	228.46	168.16	210.60	232.23	275.64	275.64	275.64
Nbr of stocks (in thousands)	358,991	359,399	359,728	359,993	360,362	360,359	-	-
Announcement Date	10/02/21	09/02/22	08/02/23	14/02/24	12/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CME GROUP INC.	26.27x	15.3x	21.61x	4.13%	99.33B
TRADEWEB MARKETS INC.	49.99x	13.02x	24.23x	0.36%	28.75B
BSE LIMITED	82.5x	32.12x	63.55x	0.58%	11.89B
JAPAN EXCHANGE GROUP, INC.	25.34x	8.17x	12.65x	2.8%	10.4B
ASX LIMITED	27.32x	11.37x	18.17x	3.14%	8.98B
SAUDI TADAWUL GROUP HOLDING COMPANY	44.08x	18.2x	45.67x	1.44%	5.95B
MULTI COMMODITY EXCHANGE OF INDIA LIMITED	75.55x	38.44x	62.24x	0.65%	5.05B
DUBAI FINANCIAL MARKET	34.8x	25.43x	37.48x	2.68%	3.79B
INDIAN ENERGY EXCHANGE LIMITED	42.47x	31.67x	37.28x	1.09%	2.08B
Average	45.37x	21.52x	35.88x	1.87%	19.58B
Weighted average by Cap.	36.32x	16.61x	26.67x	2.89%