DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Intercontinental Exchange, Inc. (ICE)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$155.49

Today's Fair Value

$143.28 -7.85%

Margin of Safety

-8.52%

Projected Value (5Y)

$230.75 +48.4%

Dividends Paid (5Y)

$13.27

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.72% | CAGR (5y): 6.93%

Diluted Shares Growth Rate

Regression: -0.24% | CAGR (5y): 0.57%

Dividend Growth Rate

Regression: 12.62% | CAGR (5y): 9.6%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 3x)

Discount Rate