NDAQ Nasdaq, Inc.
Financial Services
Price
$95.71
Intrinsic value
$21.08
Buy price
$16.86
Discount
-354.0%
DCF walkthrough
Near-term growth (g1)9.74%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $2,246,000,000.00
- Total debt
- $9,317,000,192.00
- Cash & STI
- $555,000,000.00
- Shares out.
- 567,800,000
Overvalued [LOW CF reliability]
Intrinsic value$21.08
Buy price (with MOS)$16.87
Current price$95.71
Discount to intrinsic value-353.9%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 13.2%
- Current ROE
- 14.6%
- Minimum ROE
- 9.8%
Debt quality
MODERATE- Debt / Equity
- 0.76x
Moat proxy
MODERATE_PROXYCash-flow reliability
LOW- Operating CF / Net income
- 1.14x
Technical chart
Confluence: DOWNTREND (0/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 44.9%
- Public economic interest
- 100.0%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.