investorscraft@gmail.com

Intrinsic ValueCME Group Inc. (0HR2.L)

Previous Close£287.88
Intrinsic Value
Upside potential
Previous Close
£287.88

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

CME Group Inc. is a leading global derivatives marketplace, operating exchanges for futures and options across multiple asset classes, including interest rates, equity indexes, foreign exchange, commodities, and metals. The company generates revenue primarily through trading fees, clearing services, and market data subscriptions, serving a diverse clientele of institutional investors, financial institutions, and corporations. Its vertically integrated model, combining execution and post-trade services, enhances efficiency and risk management for market participants. CME Group holds a dominant position in the derivatives industry, supported by its extensive product suite, deep liquidity, and regulatory expertise. The company’s flagship products, such as Eurodollar futures and S&P 500 options, are benchmarks in their respective markets. Its clearinghouse mitigates counterparty risk, reinforcing trust among participants. While competition from electronic trading platforms persists, CME’s scale, innovation in product development, and global reach solidify its leadership in the financial derivatives sector.

Revenue Profitability And Efficiency

CME Group reported revenue of $6.13 billion, with net income reaching $3.53 billion, reflecting strong profitability driven by high-margin clearing and data services. The company’s operating cash flow of $3.69 billion underscores its cash-generating ability, while negligible capital expenditures highlight its asset-light model. Diluted EPS of $9.67 demonstrates efficient capital allocation and shareholder returns.

Earnings Power And Capital Efficiency

The company’s earnings power is robust, supported by recurring revenue streams from clearing and market data. High operating leverage allows margin expansion during periods of elevated trading activity. Capital efficiency is evident in its ability to generate substantial free cash flow, which funds dividends and strategic initiatives without significant reinvestment needs.

Balance Sheet And Financial Health

CME Group maintains a solid balance sheet, with $2.89 billion in cash and equivalents against $3.43 billion in total debt, indicating manageable leverage. The company’s strong liquidity position and low debt-to-equity ratio ensure financial flexibility to navigate market volatility and pursue growth opportunities.

Growth Trends And Dividend Policy

Revenue growth is tied to trading volumes and product innovation, with cyclical fluctuations influenced by macroeconomic conditions. The company’s dividend policy is shareholder-friendly, with a dividend per share of $10.50, reflecting a commitment to returning capital. Long-term growth may hinge on expansion into new asset classes and geographic markets.

Valuation And Market Expectations

With a market capitalization of $101.8 billion and a beta of 0.47, CME Group is valued as a stable, low-volatility investment. The market likely prices in steady cash flows and a defensive business model, though growth expectations remain tempered by cyclicality in trading activity.

Strategic Advantages And Outlook

CME Group’s strategic advantages include its entrenched market position, diversified revenue streams, and regulatory moat. The outlook remains positive, supported by demand for risk management tools and potential growth in derivatives adoption. However, competition and regulatory changes pose risks to long-term dominance.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount