DCF Calculator

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

Nasdaq, Inc. (NDAQ)

Financial Services | Financial - Data & Stock Exchanges

Today's Price

$106.23

Today's Fair Value

$85.49 -19.52%

Margin of Safety

-24.26%

Projected Value (5Y)

$137.69 +29.61%

Dividends Paid (5Y)

$8.08

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 7.67% | CAGR (5y): 13.55%

Diluted Shares Growth Rate

Regression: 1% | CAGR (5y): 2.86%

Dividend Growth Rate

Regression: 17.29% | CAGR (5y): 11.06%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.23x)

Discount Rate