Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
308.64 USD411.31 USD514.15 USD
-25.55%
411.31 USDCurrent price is 25.5% below the base model value.
C
US
CBOE.US · Cboe Global Markets, Inc.
US · US
Latest price306.24 USD
30D-4.08%
Vs. base value-7.2%
Research summary
CBOE.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +43.81% YoY. Current price is about 306 USD, while the model base case is about 330 USD; the current price sits -7.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price306.24 USD
Base value329.94 USD
Vs. base-7.2%
Price date2026/04/29
203.94 USD329.94 USD429.91 USD
-7.18%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
203.94 USD329.94 USD429.91 USD
-7.18%
329.94 USDCurrent price is close to the base model value.Adjusted reference: 342.62 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.5%
Current price implies roughly 4.5% annualized FCF growth.
4.5%Current price implies roughly 4.5% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
100.43 USD100.43 USD100.43 USD
+205%
100.43 USDCurrent price is 204.9% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -37M USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -64M USD | Medium |
| 2023/12/31 | Asset sale gain/loss | Asset sale gain/loss | -79K USD | Medium |
| 2022/12/31 | Asset sale gain/loss | Asset sale gain/loss | -474K USD | Medium |
| 2021/12/31 | Asset sale gain/loss | Asset sale gain/loss | -948K USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -21M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -64M USD | Medium |
| 2024/09/30 | Asset sale gain/loss | Asset sale gain/loss | 79K USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | 1B USD | 2B USD | 10.42 | 10.77 |
| 2024/12/31 | Annual | - | 765M USD | 829M USD | 1B USD | 7.21 | 7.81 |
| 2023/12/31 | Annual | - | 761M USD | 761M USD | 1B USD | 7.13 | 7.13 |
| 2022/12/31 | Annual | - | - | - | 591M USD | 2.19 | 2.19 |
| 2021/12/31 | Annual | - | 529M USD | 530M USD | 546M USD | 4.92 | 4.93 |
Ad placement