Previous Close | $180.51 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Intercontinental Exchange, Inc. (ICE) operates as a leading global provider of financial market infrastructure, data services, and technology solutions. The company’s core revenue model is driven by transaction fees, data subscriptions, and listing services across its exchanges, including the New York Stock Exchange (NYSE). ICE serves a diverse clientele, from institutional investors to corporations, leveraging its proprietary technology to facilitate trading, clearing, and risk management in equities, fixed income, commodities, and derivatives. The company holds a dominant position in exchange-traded markets, with a strong competitive moat derived from regulatory barriers, network effects, and high switching costs. Its data services segment, including ICE Data Services, provides critical pricing, analytics, and reference data, reinforcing its role as an indispensable partner for financial institutions. ICE’s strategic acquisitions, such as the NYSE and Black Knight, have expanded its footprint in mortgage technology and fixed income, further diversifying its revenue streams and enhancing its market leadership.
ICE reported FY 2024 revenue of $11.76 billion, reflecting steady growth driven by transaction-based fees and recurring data revenues. Net income stood at $2.75 billion, with diluted EPS of $4.78, underscoring strong profitability. Operating cash flow of $4.61 billion highlights robust cash generation, while capital expenditures of $406 million indicate disciplined reinvestment. The company’s operating margin remains healthy, supported by scalable infrastructure and high-margin data services.
ICE’s earnings power is bolstered by its asset-light model and high incremental margins, particularly in data and listings. The company efficiently deploys capital, with a focus on strategic acquisitions and technology investments. Its ability to monetize proprietary data and maintain low variable costs enhances return on invested capital (ROIC), positioning it favorably against peers in the financial infrastructure sector.
ICE maintains a solid balance sheet with $844 million in cash and equivalents, though total debt of $20.7 billion reflects its acquisitive strategy. The company’s leverage is manageable, supported by strong cash flows and investment-grade credit ratings. Liquidity remains ample, with sufficient coverage for near-term obligations and dividend commitments, ensuring financial flexibility.
ICE has demonstrated consistent revenue growth, driven by organic expansion and acquisitions. The company’s dividend policy is shareholder-friendly, with a $1.81 annual dividend per share, supported by stable cash flows. Future growth is expected to stem from data services, mortgage technology, and international expansion, aligning with long-term industry trends toward digitization and automation.
ICE trades at a premium valuation, reflecting its market leadership, recurring revenue streams, and growth potential. Investors price in expectations for sustained mid-single-digit revenue growth and margin stability, driven by data monetization and operational efficiency. The stock’s multiple aligns with peers, though its defensive qualities and diversified revenue base justify a slight premium.
ICE’s strategic advantages include its entrenched market position, proprietary technology, and diversified revenue mix. The outlook remains positive, with tailwinds from increasing demand for data and analytics, regulatory tailwinds in clearing, and synergies from recent acquisitions. Risks include regulatory scrutiny and cyclical exposure to trading volumes, though ICE’s resilient model mitigates downside volatility.
10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |