|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 93.60 USD | -0.63% |
|
+0.04% | -3.24% |
| 02:43pm | Hyperscalers: AI's New Landlords? |  |
| 12:50pm | D-Wave, Nasdaq's Verafin Sign Deal to Improve Financial Crime Detection Using Quantum Computing | MT |
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 | 52,650 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -5.07% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 60,819 | 60,116 | 59,299 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -4.41% | -1.16% | -1.36% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 26.4x | 24x | 21x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | 4.53x | 4.41x | 4x | 3.57x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 1.7x | 2.3x | 1.5x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.91x | 8.23x | 7.59x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 10.3x | 9.4x | 8.55x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 17.2x | 15.5x | 14.1x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 18.1x | 16.3x | 14.6x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 24.3x | 22.5x | 19.8x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.12% | 4.44% | 5.05% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.202 | 1.345 | 1.522 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.28% | 1.43% | 1.62% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.562 | 3.929 | 4.494 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 33.7% | 34.2% | 33.9% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,912 | 6,396 | 6,936 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,546 | 3,876 | 4,218 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,367 | 3,699 | 4,056 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 2,012 | 2,164 | 2,409 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 8,168 | 7,466 | 6,649 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 94.19 | 94.19 | 94.19 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 558,977 | - | - |
| Announcement Date | 26/01/22 | 25/01/23 | 31/01/24 | 29/01/25 | 29/01/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.44x | 10.29x | 17.15x | 1.28% | 52.65B | |
| 21.4x | 9.51x | 14.18x | 1.39% | 85.6B | |
| 26.62x | 15.53x | 19.63x | 3.37% | 65.87B | |
| 25.67x | 5.05x | 10.12x | 1.99% | 55.04B | |
| 20.94x | 7.94x | 13.23x | 1.77% | 54.4B | |
| 36.14x | 16.57x | 26.01x | 1.85% | 20.37B | |
| 22.14x | 8.54x | 13.71x | 2.26% | 18.51B | |
| 13.25x | 6.91x | 9.85x | 7.39% | 15.5B | |
| 22.67x | 8.28x | 15.28x | 1.95% | 10.06B | |
| 18.65x | -4.5x | -7.77x | 1.64% | 7.76B | |
| Average | 23.39x | 8.41x | 13.14x | 2.49% | 38.58B | |
| Weighted average by Cap. | 23.99x | 9.69x | 14.82x | 2.18% |
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
