NDAQ · Nasdaq, Inc.
$78.562026-07-21Sector: Financial Services; Industry: Financial - Data & Stock Exchanges; Sub-Industry: Financial Exchanges & Data
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$45
-42.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($42 · $103) Analysts Range ($109 · $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 |
|---|
| 2024.Q1 | $6.1B | — | 26.0% | 24.9% | $1.2B | −$5.5B | −$4.3B | 8.2% | — | 5.9% | $20.2B | $1.85 | — |
| 2024.Q4 | $6.1B | 0.0% | 26.0% | 23.0% | $1.2B | $452MM | $1.7B | 8.7% | — | 6.1% | $19.9B | $1.85 | — |
| 2025.Q1 | $7.4B | 22.0% | 24.3% | 21.4% | $1.4B | $462MM | $1.9B | 8.6% | — | 7.4% | $18.3B | $1.95 | — |
| 2025.Q4 | $7.4B | 0.0% | 24.3% | 16.6% | $1.5B | $370MM | $1.9B | 8.8% | — | 7.7% | $20.9B | $1.95 | — |
| 2026.Q1 | $8.3B | 11.7% | 29.5% | 18.0% | $2.0B | $210MM | $2.2B | 8.5% | — | 9.7% | $20.2B | $3.35 | 18.4 |
| italics below = DCF projection · 10yr Rev CAGR: 1.4% |
| 2027.Q1 | $6.0B | +-27.8% | 29.5% | 18.2% | $1.4B | $0MM | $1.4B | 8.4% | $1.3B | 7.1% | $20.2B | $2.52 | 31.2 |
| 2028.Q1 | $6.5B | +8.3% | 31.4% | 18.4% | $1.7B | −$152MM | $1.5B | 8.5% | $1.3B | 8.2% | $20.4B | $2.89 | 27.2 |
| 2029.Q1 | $7.0B | +7.8% | 33.2% | 18.6% | $1.9B | −$172MM | $1.7B | 8.5% | $1.3B | 9.2% | $20.6B | $3.30 | 23.8 |
| 2030.Q1 | $7.3B | +5.0% | 35.1% | 18.8% | $2.1B | −$133MM | $2.0B | 8.5% | $1.4B | 10.1% | $20.7B | $3.64 | 21.6 |
| 2031.Q1 | $7.7B | +4.8% | 38.8% | 19.0% | $2.4B | −$155MM | $2.3B | 8.5% | $1.5B | 11.6% | $20.9B | $4.21 | 18.7 |
|
| Term. Yr+ | $9.9B | 4.1% | 38.8% | 20.0% | $3.1B | −$961MM | $2.1B | 8.6% | $20.7B | 13.1% | — | — | — |
Active scenario IV: $45 (-42.9% vs market)