載入錯誤

看來載入頁面時發生了錯誤.

我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。

觀察名單觀點 ProPicks AI 篩選器數據瀏覽圖表已儲存工作 WarrenAI

Intercontinental Exchange Inc

DB:IC2

美國 / 財務狀況 / 資本市場

DDM 多階段

股價

139.62 EUR

公允價值

139.70 EUR

Metrics	Range	Conclusion
Perpetuity Growth Rate	6.8% - 7.3%	7.0%
Discount Rate	11.8% - 10.8%	11.3%
Fair Value	€119.04 - €169.22	€139.70
Upside	-14.7% - 21.2%	0.1%

1.68

Current Dividend per Share

1.2%

Current Dividend Yield

11.6%

3yr Avg Div Growth

8.8%

Ytd Div Growth

Dividend Discount Model: Multi Stage

股價

139.62 EUR

公允價值

139.70 EUR

看漲

0.1%

Project Adj Dividends

Perpetuity Growth Rate

Fair Value


Project Adjusted Dividends

		Fiscal Year Ending
(USD in millions)	Dec-24	Dec-25	Dec-26	Dec-27	Dec-28		Dec-29	Terminal

Net Income to Common	2,754	3,911	4,258	4,725	5,039		5,591	5,591
% Growth	16.3%	42.0%	8.9%	11.0%	6.6%		11.0%

Payout Ratio	37.7%	48.0%	58.0%	68.0%	78.0%		90.0%	92.5%

Projected Dividends	1,039	1,877	2,470	3,213	3,930		5,032	5,172
% Growth		80.7%	31.6%	30.1%	22.3%		28.0%

支援算式

Historical Performance

Discounting Periods

Discounting Factors

Pv of Discrete Dividends

Pv of Terminal Dividends


Historical Performance

	Fiscal Year Ending						YTD	YTD
(USD in millions)	Dec-20	Dec-21	Dec-22	Dec-23	Dec-24		Dec-23	Dec-24

Cash Dividends Paid	669	747	853	955	1,039		955	1,039
% Growth		12%	14%	12%	9%			9%

Net Income to Common	2,089	4,058	1,446	2,368	2,754		2,368	2,754
% Growth		94%	-64%	64%	16%			16%

Payout Ratio	32%	18%	59%	40%	38%		40%	38%
Retention Ratio	68%	82%	41%	60%	62%		60%	62%

Adjusted EBITDA	3,699	4,347	4,515	4,896	5,635		4,896	5,635
% Growth		18%	4%	8%	15%			15%

Total Debt	16,926	14,242	18,441	22,972	20,740		22,972	20,740
Shareholder's Equity	19,498	22,709	22,706	25,717	27,647		25,717	27,647

Debt / EBITDA	4.6	3.3	4.1	4.7	3.7			3.3
Debt / Equity	87%	63%	81%	89%	75%		89%	75%


3-Yr Avg. Dividend Growth	11.6%
5-Yr Median Payout Ratio	37.7%

版權所有。使用條款

繁體中文

English (UK)

English (India)

English (Canada)

English (Australia)

English (South Africa)

English (Philippines)

Deutsch

Español (España)

Español (México)

Français

Italiano

Nederlands

Português (Portugal)

Polski

Português (Brasil)

Русский

Türkçe

Ελληνικά

Svenska

Suomi

日本語

한국어

简体中文

Bahasa Indonesia

Bahasa Melayu

ไทย

Tiếng Việt

हिंदी