DCF Calculator

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

CME Group Inc. (CME)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$303.27

Today's Fair Value

$182.17 -39.93%

Margin of Safety

-66.48%

Projected Value (5Y)

$293.39 -3.26%

Dividends Paid (5Y)

$74.54

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.9% | CAGR (5y): -0.53%

Diluted Shares Growth Rate

Regression: 0.74% | CAGR (5y): 0.1%

Dividend Growth Rate

Regression: 10.13% | CAGR (5y): 13.31%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.89x)

Discount Rate