Nasdaq, Inc. (NDAQ)

Basic

  • Market Cap

    $32.14B

  • EV

    $36.86B

  • Shares Out

    576.96M

  • Revenue

    $5,999M

  • Employees

    6,590

Margins

  • Gross

    61.43%

  • EBITDA

    33.79%

  • Operating

    29.44%

  • Pre-Tax

    24.09%

  • Net

    18.39%

  • FCF

    27.05%

Returns (5Yr Avg)

  • ROA

    4.98%

  • ROE

    14.78%

  • ROCE

    12.38%

  • ROIC

    6.02%

Valuation (TTM)

  • P/E

    —

  • P/B

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

  • EV/Gross Profit

    —

Valuation (NTM)

  • Price Target

    $59.47

  • P/E

    —

  • EV/Sales

    —

  • EV/EBITDA

    —

  • EV/FCF

    —

Per Share

  • Rev

    $12.22

  • Earnings (Dil)

    $2.23

  • FCF

    $3.28

  • Book Value

    $13.16

Growth (CAGR)

  • Rev 3Yr

    4.69%

  • Rev 5Yr

    7.6%

  • Rev 10Yr

    6.77%

  • Dil EPS 3Yr

    7%

  • Dil EPS 5Yr

    8.52%

  • Dil EPS 10Yr

    13.18%

  • Rev Fwd 2Yr

    13.13%

  • EBITDA Fwd 2Yr

    12.17%

  • EPS Fwd 2Yr

    1.37%

  • EPS LT Growth Est

    4.87%

Dividends

  • Yield

    —

  • Payout

    37.38%

  • DPS

    $0.84

  • DPS Growth 3Yr

    9.49%

  • DPS Growth 5Yr

    8.97%

  • DPS Growth 10Yr

    17.1%

  • DPS Growth Fwd 2Yr

    8.42%

Select a metric from the list below to chart it

Dec '13
Dec '15
Dec '17
Dec '19
Dec '21
LTM
Metric
Dec '13
Dec '14
Dec '15
Dec '16
Dec '17
Dec '18
Dec '19
Dec '20
Dec '21
Dec '22
LTM

Revenues

4,180.0

4,212.0

5,582.0

5,847.0

6,215.0

5,995.0

Other Revenues, Total

97.0

46.0

43.0

39.0

11.0

4.0

Total Revenues

4,277.0

4,258.0

5,625.0

5,886.0

6,226.0

5,999.0

Total Revenues % Chg.

8.3%

-0.4%

32.1%

4.6%

5.8%

-1.8%

Cost of Goods Sold, Total

1,751.0

1,723.0

2,722.0

2,466.0

2,644.0

2,314.0

Gross Profit

2,526.0

2,535.0

2,903.0

3,420.0

3,582.0

3,685.0

Selling General & Admin Expenses, Total

1,235.0

1,208.0

1,356.0

1,519.0

1,630.0

1,658.0

Depreciation & Amortization

210.0

190.0

202.0

278.0

258.0

261.0

Other Operating Expenses, Total

1,445.0

1,398.0

1,558.0

1,797.0

1,888.0

1,919.0

Operating Income

1,081.0

1,137.0

1,345.0

1,623.0

1,694.0

1,766.0

Interest Expense, Total

-150.0

-124.0

-101.0

-125.0

-129.0

-207.0

Interest And Investment Income

10.0

10.0

4.0

1.0

7.0

90.0

Net Interest Expenses

-140.0

-114.0

-97.0

-124.0

-122.0

-117.0

Income (Loss) On Equity Invest.

18.0

84.0

70.0

52.0

31.0

—

Other Non Operating Income (Expenses)

-25.0

-26.0

-19.0

17.0

-31.0

-48.0

EBT, Excl. Unusual Items

934.0

1,081.0

1,299.0

1,568.0

1,572.0

1,601.0

Restructuring Charges

—

-39.0

-48.0

-31.0

-15.0

-64.0

Merger & Related Restructuring Charges

-21.0

-30.0

-33.0

-87.0

-82.0

-92.0

Gain (Loss) On Sale Of Investments

118.0

—

—

—

—

—

Gain (Loss) On Sale Of Assets

33.0

27.0

—

84.0

—

—

Asset Writedown

—

—

—

—

—

—

Other Unusual Items

—

-20.0

-6.0

—

—

—

EBT, Incl. Unusual Items

1,064.0

1,019.0

1,212.0

1,534.0

1,475.0

1,445.0

Income Tax Expense

606.0

245.0

279.0

347.0

352.0

344.0

Earnings From Continuing Operations

458.0

774.0

933.0

1,187.0

1,123.0

1,101.0

Minority Interest

—

—

—

—

2.0

2.0

Net Income

458.0

774.0

933.0

1,187.0

1,125.0

1,103.0

Net Income to Common Incl Extra Items

458.0

774.0

933.0

1,187.0

1,125.0

1,103.0

Net Income to Common Excl. Extra Items

458.0

774.0

933.0

1,187.0

1,125.0

1,103.0

Total Shares Outstanding

495.5

495.3

494.8

500.0

491.6

491.3

Weighted Avg. Shares Outstanding

496.0

494.8

493.2

497.7

492.4

490.8

Weighted Avg. Shares Outstanding Dil

503.1

500.9

500.7

505.1

497.9

494.9

EPS

0.9

1.6

1.9

2.4

2.3

2.2

EPS Diluted

0.9

1.5

1.9

2.3

2.3

2.2

EBITDA

1,291.0

1,327.0

1,547.0

1,901.0

1,952.0

2,027.0