investorscraft@gmail.com

Intrinsic ValueIntercontinental Exchange, Inc. (IC2.DE)

Previous Close144.90
Intrinsic Value
Upside potential
Previous Close
144.90

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

Intercontinental Exchange, Inc. (ICE) is a global leader in financial and commodity markets, operating regulated exchanges, clearinghouses, and data services across multiple asset classes. The company's core revenue model is driven by transaction fees, data subscriptions, and technology solutions, with a strong presence in derivatives, fixed income, and mortgage technology. ICE's diversified portfolio includes 13 exchanges and 6 clearinghouses, facilitating trading in energy, agricultural commodities, interest rates, and equities, alongside its mortgage origination platform. The company's market position is reinforced by its vertically integrated infrastructure, which combines execution, clearing, and data services, creating high switching costs for clients. ICE's mortgage technology segment, including its proprietary origination platform, positions it as a critical enabler in the U.S. residential mortgage market. Its global footprint, spanning the U.S., Europe, and Asia, ensures resilience against regional economic fluctuations. ICE's competitive edge lies in its scale, regulatory expertise, and ability to innovate, such as its Data as a Service offerings, which cater to evolving client needs in an increasingly digital financial ecosystem.

Revenue Profitability And Efficiency

ICE reported revenue of EUR 9.28 billion, with net income of EUR 2.75 billion, reflecting a robust profit margin of approximately 30%. The company's operating cash flow of EUR 4.61 billion underscores strong cash generation capabilities, supported by efficient capital allocation. Capital expenditures of EUR -406 million indicate disciplined investment in technology and infrastructure, aligning with its growth strategy.

Earnings Power And Capital Efficiency

ICE's diluted EPS of EUR 4.78 highlights its earnings power, driven by high-margin data services and recurring revenue streams. The company's capital efficiency is evident in its ability to generate substantial cash flows relative to its debt levels, with a focus on optimizing returns across its diversified business segments.

Balance Sheet And Financial Health

ICE maintains a solid balance sheet with EUR 844 million in cash and equivalents, though total debt stands at EUR 20.74 billion. The company's leverage is manageable given its stable cash flows and dominant market position, ensuring financial flexibility for strategic investments or acquisitions.

Growth Trends And Dividend Policy

ICE has demonstrated consistent growth through organic initiatives and acquisitions, particularly in data services and mortgage technology. The company's dividend of EUR 1.23 per share reflects a commitment to shareholder returns, balanced with reinvestment in high-growth areas like digital infrastructure and analytics.

Valuation And Market Expectations

With a market cap of EUR 92.29 billion and a beta of 1.07, ICE is valued as a stable yet growth-oriented player in financial infrastructure. Investors likely price in its ability to monetize data and technology trends, alongside its resilient exchange and clearing businesses.

Strategic Advantages And Outlook

ICE's strategic advantages include its entrenched position in critical financial infrastructure, diversified revenue streams, and technological innovation. The outlook remains positive, supported by secular growth in data demand, regulatory tailwinds, and expansion in mortgage technology, though macroeconomic volatility could impact trading volumes.

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