CME · CME Group Inc.
$221.002026-07-21Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$33
-85.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($44 · $24) Analysts Range ($302 · $353) 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 | $5.6B | — | 61.6% | 22.2% | $2.7B | $140MM | $2.8B | 5.3% | — | 9.2% | $29.0B | $8.88 | — |
| 2024.Q4 | $5.6B | 0.0% | 61.6% | 22.4% | $2.7B | $50MM | $2.7B | 5.8% | — | 9.5% | $26.9B | $8.88 | — |
| 2025.Q1 | $6.1B | 9.9% | 64.1% | 22.4% | $3.1B | $173MM | $3.2B | 5.5% | — | 10.9% | $28.9B | $9.71 | — |
| 2025.Q4 | $6.1B | 0.0% | 64.1% | 23.9% | $3.0B | $2.1B | $5.1B | 5.5% | — | 10.6% | $27.7B | $9.71 | — |
| 2026.Q1 | $6.8B | 10.2% | 65.6% | 24.0% | $3.4B | $2.0B | $5.4B | 5.2% | — | 12.2% | $27.5B | $11.68 | 18.1 |
| italics below = DCF projection · 10yr Rev CAGR: 5.4% |
| 2027.Q1 | $7.1B | +5.5% | 65.6% | 23.6% | $3.6B | −$1.9B | $1.6B | 7.5% | $1.5B | 12.5% | $29.5B | $9.83 | 22.5 |
| 2028.Q1 | $7.5B | +5.2% | 61.7% | 23.2% | $3.6B | −$1.8B | $1.8B | 7.6% | $1.5B | 11.7% | $31.2B | $9.79 | 22.6 |
| 2029.Q1 | $8.0B | +6.8% | 57.9% | 22.8% | $3.6B | −$2.2B | $1.3B | 7.7% | $1.1B | 11.1% | $33.5B | $9.85 | 22.4 |
| 2030.Q1 | $8.5B | +6.3% | 54.0% | 22.4% | $3.6B | $0MM | $3.6B | 7.8% | $2.7B | 10.7% | $33.5B | $9.83 | 22.5 |
| 2031.Q1 | $9.0B | +5.9% | 50.2% | 22.0% | $3.5B | −$15.7B | −$12.2B | 7.9% | −$8.4B | 8.5% | $49.2B | $9.72 | 22.7 |
|
| Term. Yr+ | $11.9B | 4.1% | 31.0% | 20.0% | $2.9B | −$1.4B | $1.5B | 8.6% | $15.9B | 8.6% | — | — | — |
Active scenario IV: $33 (-85.2% vs market)