investorscraft@gmail.com

Intrinsic Value of CME Group Inc. (CME)

Previous Close$276.70
Intrinsic Value
Upside potential
Previous Close
$276.70

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. operates as the world’s leading derivatives marketplace, offering a diverse range of futures and options products across asset classes, including interest rates, equities, foreign exchange, energy, agricultural commodities, and metals. The company generates revenue primarily through trading fees, clearing and transaction services, and market data subscriptions. Its globally recognized exchanges—CME, CBOT, NYMEX, and COMEX—provide liquidity and risk management tools to institutional and retail participants. CME’s dominant position is reinforced by its extensive product suite, deep liquidity pools, and regulatory expertise, making it a critical infrastructure provider for global financial markets. The company benefits from high barriers to entry due to its scale, technological infrastructure, and established clearinghouse operations, which ensure counterparty creditworthiness. As financial markets evolve, CME continues to innovate with micro-sized contracts, ESG-linked derivatives, and digital asset offerings, further solidifying its role as a facilitator of price discovery and hedging.

Revenue Profitability And Efficiency

CME reported revenue of $6.13 billion for FY 2024, with net income reaching $3.53 billion, reflecting a robust 57.5% net margin. Diluted EPS stood at $9.67, supported by high-margin recurring revenue streams from clearing and data services. Operating cash flow of $3.69 billion underscores strong cash conversion, while negligible capital expenditures highlight the capital-light nature of its exchange and clearinghouse model.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light structure and scalable platform, enabling high incremental margins on volume growth. CME’s capital efficiency is evident in its ability to generate substantial free cash flow, which funds dividends and share repurchases without significant reinvestment needs. Its clearinghouse model further enhances profitability by mitigating credit risk while earning fees.

Balance Sheet And Financial Health

CME maintains a solid balance sheet with $2.89 billion in cash and equivalents against $3.43 billion in total debt, reflecting prudent leverage. The company’s financial health is reinforced by its strong cash flow generation, ensuring ample liquidity for debt servicing and shareholder returns. Its capital structure remains conservative, aligning with its low-risk, high-return business model.

Growth Trends And Dividend Policy

CME’s growth is tied to trading volume trends, product innovation, and global macroeconomic volatility. The company has consistently returned capital to shareholders, with a dividend per share of $9.97 in FY 2024, reflecting a commitment to high payout ratios. Future growth may hinge on expansion into digital assets and ESG derivatives, alongside organic volume increases in core markets.

Valuation And Market Expectations

The market values CME as a high-quality, low-beta operator with stable cash flows, trading at a premium to financial infrastructure peers. Investor expectations center on sustained volume growth, fee resilience, and strategic initiatives in emerging asset classes. The stock’s valuation reflects its defensive characteristics and reliable dividend yield.

Strategic Advantages And Outlook

CME’s strategic advantages include its monopoly-like position in key derivatives markets, technological leadership, and regulatory moat. The outlook remains positive, with opportunities in global macro hedging demand and digital asset adoption. Risks include regulatory changes and competition from alternative trading platforms, though CME’s entrenched ecosystem provides durable competitive insulation.

Sources

CME Group Inc. 10-K, Investor Presentations

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