investorscraft@gmail.com

Intrinsic Value of Intercontinental Exchange, Inc. (ICE)

Previous Close$180.51
Intrinsic Value
Upside potential
Previous Close
$180.51

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) 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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filings, investor presentations, 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