Intercontinental Exchange, Inc. (ICE)
Security & Commodity Brokers, Dealers, Exchanges & Services · Financial Services · $65.3B
Intrinsic Value (Consensus)
$106.55
Current Price
$115.40
Margin of Safety
-7.7%
7.7% Above Intrinsic Value
Value: $107
Price: $115
Valuation Model Estimates
Current Price: $115.40
DCF (Discounted Cash Flow)
$355.36
Graham Number
$81.44
Earnings Power Value
$56.02
Relative Value (P/E)
$115.40
Dividend Discount Model
$173.33
Consensus Value
$106.55
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $5.77
- EPS (Forward)
- $6.92
- Book Value
- $51.09
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 11.5%
- Debt/Equity
- 63%
- Revenue Growth
- 7.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance