|
Market Closed -
Other stock markets
|
After hours 01:00:00 | |||
| 82.61 USD | +0.45% |
|
84.14 | +1.85% |
| 07:55am | Fintech broker Plus500 rolls out 24/5 trading in extended-hours push | RE |
| 06-22 | TD Cowen Adjusts Price Target on Nasdaq to $98 From $104, Maintains Buy Rating | 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 | 46,719 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -15.76% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 54,485 | 53,488 | 53,373 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -14.36% | -1.83% | -0.21% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 24.5x | 22.1x | 19.4x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | - | 3.82x | 3.6x | 3.34x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 2.7x | 2x | 1.4x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.1x | 7.47x | 6.89x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 9.45x | 8.55x | 7.87x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 16x | 14.5x | 13.2x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 16.8x | 15x | 13.6x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 21.2x | 20.5x | 18.2x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.72% | 4.89% | 5.48% |
| 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% | 1.43% | 1.62% | 1.83% |
| 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 | 82.61 | 82.61 | 82.61 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 565,541 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24.51x | 9.45x | 16.03x | 1.43% | 46.72B | |
| 18.47x | 8.45x | 12.52x | 1.61% | 74.4B | |
| 24.94x | 14.46x | 18.38x | 3.59% | 60.88B | |
| 31.37x | 4.99x | 9.95x | 2.02% | 53.43B | |
| 20.01x | 7.55x | 12.65x | 1.89% | 50.85B | |
| 35.31x | 16.63x | 26.12x | 1.87% | 19.89B | |
| 20.33x | 7.95x | 12.77x | 2.45% | 16.96B | |
| 12.88x | 6.37x | 9.05x | 8.2% | 14.35B | |
| 21.69x | 7.97x | 13.88x | 1.99% | 9.45B | |
| 17.38x | -5.11x | -8.76x | 1.74% | 7.22B | |
| Average | 22.69x | 7.87x | 12.26x | 2.68% | 35.41B | |
| Weighted average by Cap. | 23.42x | 9.03x | 13.86x | 2.36% |
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
