Nasdaq, Inc. (NDAQ) DCF Valuation

Nasdaq, Inc. (NDAQ) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

Nasdaq, Inc. (NDAQ) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Assess Nasdaq, Inc.'s (NDAQ) financial outlook like a pro! This (NDAQ) DCF Calculator provides pre-filled financial data and full flexibility to modify revenue growth, WACC, margins, and other essential assumptions to align with your projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 4,262.0 5,627.0 5,886.0 6,226.0 6,064.0 6,667.4 7,330.9 8,060.4 8,862.5 9,744.5
Revenue Growth, % 0 32.03 4.6 5.78 -2.6 9.95 9.95 9.95 9.95 9.95
EBITDA 1,327.0 1,547.0 1,901.0 1,952.0 1,996.0 2,069.5 2,275.4 2,501.8 2,750.8 3,024.5
EBITDA, % 31.14 27.49 32.3 31.35 32.92 31.04 31.04 31.04 31.04 31.04
Depreciation 3,176.0 4,288.0 4,294.0 4,549.0 323.0 4,028.0 4,428.9 4,869.6 5,354.2 5,887.0
Depreciation, % 74.52 76.2 72.95 73.06 5.33 60.41 60.41 60.41 60.41 60.41
EBIT -1,849.0 -2,741.0 -2,393.0 -2,597.0 1,673.0 -1,958.5 -2,153.4 -2,367.7 -2,603.3 -2,862.4
EBIT, % -43.38 -48.71 -40.66 -41.71 27.59 -29.37 -29.37 -29.37 -29.37 -29.37
Total Cash 623.0 2,940.0 601.0 683.0 473.0 1,278.1 1,405.3 1,545.1 1,698.9 1,867.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 422.0 566.0 588.0 677.0 929.0
Account Receivables, % 9.9 10.06 9.99 10.87 15.32
Inventories 3,026.0 3,979.0 5,940.0 7,043.0 .0 4,556.7 5,010.1 5,508.7 6,056.9 6,659.6
Inventories, % 71 70.71 100.92 113.12 0 68.34 68.34 68.34 68.34 68.34
Accounts Payable 148.0 175.0 185.0 185.0 332.0 242.3 266.4 292.9 322.1 354.2
Accounts Payable, % 3.47 3.11 3.14 2.97 5.47 3.63 3.63 3.63 3.63 3.63
Capital Expenditure -127.0 -188.0 -163.0 -152.0 -158.0 -188.5 -207.3 -227.9 -250.6 -275.5
Capital Expenditure, % -2.98 -3.34 -2.77 -2.44 -2.61 -2.83 -2.83 -2.83 -2.83 -2.83
Tax Rate, % 24.41 24.41 24.41 24.41 24.41 24.41 24.41 24.41 24.41 24.41
EBITAT -1,404.4 -2,110.0 -1,851.7 -1,980.8 1,264.6 -1,497.0 -1,646.0 -1,809.8 -1,989.9 -2,187.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -1,655.4 920.0 306.3 1,224.2 8,367.6 -2,123.5 2,071.8 2,277.9 2,504.6 2,753.8
WACC, % 7.78 7.79 7.79 7.78 7.78 7.79 7.79 7.79 7.79 7.79
PV UFCF
SUM PV UFCF 5,380.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 2,809
Terminal Value 48,549
Present Terminal Value 33,372
Enterprise Value 38,752
Net Debt 10,418
Equity Value 28,334
Diluted Shares Outstanding, MM 508
Equity Value Per Share 55.73

What You Will Get

  • Editable Forecast Inputs: Easily modify key assumptions (growth %, margins, WACC) to generate various scenarios.
  • Real-World Data: Nasdaq, Inc. (NDAQ) financial data pre-filled to kickstart your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically.
  • Customizable and Professional: A sleek Excel model that adjusts to your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life NDAQ Data: Pre-filled with Nasdaq’s historical financials and future projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures as needed.
  • Dynamic Valuation Model: Automatic recalculations of Net Present Value (NPV) and intrinsic value based on your adjustments.
  • Scenario Testing: Develop multiple forecasting scenarios to explore various valuation possibilities.
  • User-Friendly Design: Intuitive, organized, and crafted for both professionals and newcomers.

How It Works

  • Download: Obtain the pre-configured Excel file featuring Nasdaq, Inc.'s (NDAQ) financial data.
  • Customize: Modify projections, including revenue growth, EBITDA %, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Develop various projections and instantly compare the results.
  • Make Decisions: Utilize the valuation findings to inform your investment strategy.

Why Choose This Calculator?

  • Accuracy: Real Nasdaq financials ensure data accuracy.
  • Flexibility: Designed for users to test and modify inputs freely.
  • Time-Saving: Skip the hassle of building a DCF model from scratch.
  • Professional-Grade: Developed with CFO-level precision and usability in mind.
  • User-Friendly: Easy to use, even for those without advanced financial modeling experience.

Who Should Use Nasdaq, Inc. (NDAQ)?

  • Investors: Gain insights into market trends and make informed trading decisions with Nasdaq's advanced analytics.
  • Financial Analysts: Utilize comprehensive data and tools for accurate market analysis and reporting.
  • Traders: Benefit from real-time data and execution capabilities to enhance trading strategies.
  • Market Researchers: Access extensive historical data for in-depth market studies and research projects.
  • Educators and Students: Leverage Nasdaq's resources for an enriched learning experience in finance and trading courses.

What the Template Contains

  • Pre-Filled DCF Model: Nasdaq, Inc.’s (NDAQ) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Nasdaq’s (NDAQ) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.