Valuation models
price $168.85 · as of Nov 2, 2026
DCF · Perpetuity growth · 5yused76.45 – 124.5295.0878% overvaluedDCF · Perpetuity growth · 10y93.11 – 146.37114.0048% overvaluedDCF · EBITDA exit · 5y223.00 – 245.88234.1328% undervaluedDCF · EBITDA exit · 10y212.63 – 254.95232.7627% undervaluedP/E · peers154.70 – 183.96168.81at modelP/E · own history184.67 – 265.37229.9827% undervaluedPEG—158.457% overvaluedEV/EBITDA · peers140.01 – 246.34182.718% undervaluedEV/Revenue · peers169.39 – 302.65190.1111% undervaluedEarnings power value38.94 – 70.2851.68227% overvaluedDividend discount36.10 – 84.5252.98219% overvaluedWall St. consensus target—181.007% belowCost of capital (WACC)—8.02%—
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. How the headline model is chosen.
Model value · DCF · Perpetuity growth · 5y
95.08
Intercontinental Exchange closed at $168.85 — overvalued by 78% vs model.
76.45the model's range124.52
DCF · Perpetuity growth · 5y leads for a mature, steady company — positive operating income and three years of positive free cash flow. From a five-year discounted cash flow.
Other models
51.68 – 234.13
Wall St. target
181.00 7% below
Above model, 1y
19 of 30 days
How it is valued
Valued asMature & stable
Moderate growth (~13% recent)High profitability (26% net margin)Pays dividendsHighly cyclical earnings
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.