Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Intercontinental Exchange, Inc.
Bear Case (25th pct.)
-40.6% vs price
Base Case (Median)
-13.3% vs price
Bull Case (75th pct.)
13.8% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $174.04 | 15.9% | High (40%) |
| PE Comparable | $85.84 | -42.8% | Medium (25%) |
| Growth Trajectory DCF | $169.86 | 13.1% | Medium (20%) |
| Graham Number | $90.37 | -39.8% | High (80%) |
Based on 4 out of 8 methods, ICE appears fairly valued at the current price of $150.15. The base case fair value of $130.12 implies 13.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.