NDAQ · Nasdaq, Inc.
$86.652026-05-17Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$25
-70.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($24 · $65) Analysts Range ($108 · $120) 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 | $5.9B | — | 24.5% | 22.7% | $1.1B | −$2.8B | −$1.7B | 7.5% | — | 9.6% | $11.6B | $2.06 | — |
| 2022.Q4 | $6.2B | 5.8% | 25.1% | 23.8% | $1.2B | $233MM | $1.4B | 8.5% | — | 10.6% | $10.9B | $1.95 | — |
| 2023.Q4 | $6.1B | -2.6% | 26.0% | 24.5% | $1.2B | −$5.6B | −$4.4B | 8.1% | — | 7.6% | $20.6B | $1.84 | — |
| 2024.Q4 | $7.4B | 22.0% | 24.3% | 23.0% | $1.4B | $452MM | $1.8B | 8.7% | — | 6.8% | $19.9B | $1.94 | — |
| 2025.Q4 | $8.2B | 11.1% | 28.4% | 16.6% | $1.9B | $370MM | $2.3B | 8.8% | — | 9.5% | $20.9B | $3.10 | 21.4 |
| italics below = DCF projection · 10yr Rev CAGR: 1.3% |
| 2026.Q4 | $5.7B | +-30.5% | 28.4% | 16.9% | $1.3B | $0MM | $1.3B | 8.7% | $1.2B | 6.5% | $20.9B | $2.33 | 37.2 |
| 2027.Q4 | $6.2B | +8.2% | 30.4% | 17.3% | $1.6B | −$1.2B | $351MM | 8.7% | $297MM | 7.3% | $22.1B | $2.70 | 32.1 |
| 2028.Q4 | $6.7B | +8.0% | 32.5% | 17.6% | $1.8B | −$1.3B | $511MM | 8.7% | $398MM | 7.9% | $23.3B | $3.10 | 28.0 |
| 2029.Q4 | $7.1B | +5.9% | 34.6% | 18.0% | $2.0B | −$1.0B | $980MM | 8.7% | $702MM | 8.4% | $24.4B | $3.48 | 24.9 |
| 2030.Q4 | $7.5B | +5.6% | 38.8% | 18.3% | $2.4B | −$1.0B | $1.3B | 8.7% | $875MM | 9.5% | $25.4B | $4.11 | 21.1 |
|
| Term. Yr+ | $9.8B | 4.1% | 38.8% | 20.0% | $3.0B | −$1.4B | $1.6B | 8.6% | $15.4B | 8.6% | — | — | — |
Active scenario IV: $25 (-70.9% vs market)