Intercontinental Exchange, Inc. (ICE)
Security & Commodity Brokers, Dealers, Exchanges & Services · Financial Services · $80.0B
Intrinsic Value (Consensus)
$106.55
Current Price
$141.28
Margin of Safety
-24.6%
24.6% Above Intrinsic Value
Value: $107
Price: $141
Valuation Model Estimates
Current Price: $141.28
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%.
Health Score
C
62
Profitability
18/25
Strength
19/25
Valuation
9/25
Growth
16/25
Financial Health Signals
Strong earnings growth (20% YoY)
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance