CME · CME Group Inc.
$305.112026-05-17Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$37
-88.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($69 · $99) Analysts Range ($300 · $340) 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 |
|---|
| 2021.Q4 | $4.7B | — | 56.4% | 21.8% | $2.1B | $204MM | $2.3B | 3.3% | — | 7.4% | $27.9B | $7.32 | — |
| 2022.Q4 | $5.0B | 7.0% | 60.1% | 22.9% | $2.3B | $427MM | $2.8B | 5.2% | — | 8.4% | $27.5B | $7.47 | — |
| 2023.Q4 | $5.6B | 11.1% | 61.6% | 22.3% | $2.7B | $190MM | $2.9B | 5.1% | — | 9.8% | $27.1B | $8.96 | — |
| 2024.Q4 | $6.1B | 9.9% | 64.1% | 22.4% | $3.1B | $50MM | $3.1B | 5.8% | — | 11.3% | $26.9B | $9.79 | — |
| 2025.Q4 | $6.5B | 6.4% | 64.9% | 23.9% | $3.2B | $2.1B | $5.3B | 5.5% | — | 11.8% | $27.7B | $11.23 | 26.0 |
| italics below = DCF projection · 10yr Rev CAGR: 5.5% |
| 2026.Q4 | $7.0B | +7.4% | 64.9% | 23.5% | $3.5B | −$997MM | $2.5B | 7.6% | $2.3B | 12.3% | $28.7B | $9.64 | 31.7 |
| 2027.Q4 | $7.3B | +4.7% | 61.1% | 23.1% | $3.4B | −$818MM | $2.6B | 7.7% | $2.3B | 11.8% | $29.5B | $9.56 | 31.9 |
| 2028.Q4 | $7.9B | +7.4% | 57.3% | 22.7% | $3.5B | −$1.7B | $1.8B | 7.8% | $1.4B | 11.5% | $31.2B | $9.68 | 31.5 |
| 2029.Q4 | $8.3B | +6.1% | 53.6% | 22.3% | $3.5B | $0MM | $3.5B | 7.9% | $2.6B | 11.1% | $31.2B | $9.64 | 31.7 |
| 2030.Q4 | $8.8B | +5.8% | 49.8% | 21.9% | $3.4B | $0MM | $3.4B | 8.0% | $2.4B | 11.0% | $31.2B | $9.53 | 32.0 |
|
| Term. Yr+ | $11.6B | 4.1% | 31.0% | 20.0% | $2.9B | −$1.4B | $1.5B | 8.6% | $15.4B | 8.6% | — | — | — |
Active scenario IV: $37 (-88.0% vs market)