Valuation Nasdaq, Inc. Deutsche Boerse AG
Stocks
NAQ
US6311031081
Financial & Commodity Market Operators
|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 82.10 EUR | +3.53% |
|
+11.55% | -2.31% |
| 07-16 | Triller Group Gets Extension to Meet Nasdaq Stock Price Requirement | MT |
| 07-15 | Goldman Sachs Adjusts Nasdaq Price Target to $105 From $102, Maintains Neutral 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 | 51,668 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | -6.84% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 59,781 | 59,037 | 58,188 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | -6.04% | -1.24% | -1.44% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 27.6x | 24.9x | 21.8x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | 4.53x | 4.34x | 4.08x | 3.77x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 2.6x | 2.3x | 1.5x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 8.9x | 8.22x | 7.62x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 10.3x | 9.39x | 8.58x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 17.4x | 15.7x | 14.2x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 18.2x | 16.4x | 14.7x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 23.4x | 22.4x | 19.6x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 4.28% | 4.47% | 5.1% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.185 | 1.334 | 1.501 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.26% | 1.42% | 1.59% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.418 | 3.788 | 4.325 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 34.7% | 35.2% | 34.7% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,808 | 6,288 | 6,783 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,444 | 3,767 | 4,092 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,290 | 3,609 | 3,967 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 1,940 | 2,110 | 2,357 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 8,114 | 7,370 | 6,520 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 94.25 | 94.25 | 94.25 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.71x | 8.89x | 13.2x | 1.51% | 79.21B | |
| 25.64x | 14.96x | 18.97x | 3.49% | 63.44B | |
| 34.24x | 5.38x | 10.72x | 1.84% | 59.61B | |
| 20.93x | 7.9x | 13.21x | 1.8% | 53.78B | |
| 35.45x | 16.27x | 25.55x | 1.88% | 19.88B | |
| 20.93x | 8.13x | 13.03x | 2.38% | 17.45B | |
| 13.2x | 6.85x | 9.76x | 7.42% | 15.47B | |
| 22.69x | 8.29x | 14.42x | 1.9% | 9.95B | |
| 18.92x | -4.42x | -7.6x | 1.61% | 7.88B | |
| Average | 23.52x | 8.03x | 12.36x | 2.65% | 36.3B | |
| Weighted average by Cap. | 24.50x | 9.24x | 13.98x | 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
- NAQ Stock
- Valuation Nasdaq, Inc.
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
