CBOE · Cboe Global Markets, Inc.
$242.212026-07-21Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$184
-24.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($177 · $451) Analysts Range ($263 · $335) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $3.8B | — | 28.0% | 26.9% | $773MM | $2MM | $774MM | 5.9% | — | 15.8% | $4.9B | $7.25 | — |
| 2024.Q4 | $3.8B | 0.0% | 28.0% | 29.4% | $747MM | $97MM | $844MM | 6.1% | — | 15.6% | $4.7B | $7.25 | — |
| 2025.Q1 | $4.1B | 8.5% | 26.8% | 29.4% | $775MM | $131MM | $907MM | 6.1% | — | 16.4% | $4.8B | $7.28 | — |
| 2025.Q4 | $4.1B | 0.0% | 26.8% | 29.8% | $771MM | $52MM | $823MM | 5.9% | — | 16.7% | $4.5B | $7.28 | — |
| 2026.Q1 | $4.8B | 17.0% | 34.3% | 28.7% | $1.2B | −$317MM | $855MM | 5.9% | — | 25.8% | $4.6B | $11.76 | 15.5 |
| italics below = DCF projection · 10yr Rev CAGR: -0.8% |
| 2027.Q1 | $2.9B | +-40.3% | 34.3% | 27.8% | $708MM | $0MM | $708MM | 7.8% | $657MM | 15.2% | $4.6B | $6.74 | 35.9 |
| 2028.Q1 | $3.0B | +4.9% | 35.2% | 26.9% | $771MM | −$5MM | $766MM | 7.9% | $659MM | 16.6% | $4.7B | $7.34 | 33.0 |
| 2029.Q1 | $3.2B | +5.8% | 36.0% | 26.1% | $846MM | −$12MM | $835MM | 8.0% | $665MM | 18.2% | $4.7B | $8.06 | 30.1 |
| 2030.Q1 | $3.4B | +5.6% | 36.9% | 25.2% | $926MM | $0MM | $926MM | 8.0% | $683MM | 19.9% | $4.7B | $8.82 | 27.5 |
| 2031.Q1 | $3.5B | +5.3% | 38.7% | 24.3% | $1.0B | $0MM | $1.0B | 8.1% | $705MM | 22.2% | $4.7B | $9.84 | 24.6 |
|
| Term. Yr+ | $4.6B | 4.1% | 38.7% | 20.0% | $1.4B | −$247MM | $1.2B | 8.6% | $11.9B | 23.6% | — | — | — |
Active scenario IV: $184 (-24.0% vs market)