Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
280.96 USD452.38 USD652.46 USD
-37.02%
452.38 USDCurrent price is 37% below the base model value.
C
US
CME.US · CME GROUP INC.
US · US
Latest price284.93 USD
30D-8.56%
Vs. base value+6.7%
Research summary
CME.US latest organized financial period shows revenue grew +6.37% YoY and net income grew +15.5% YoY. Current price is about 285 USD, while the model base case is about 267 USD; the current price sits +6.7% 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
Revenue7B USD
Net income4B USD
Free cash flow4B USD
Operating cash flow4B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:26
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price284.93 USD
Base value267.01 USD
Vs. base+6.7%
Price date2026/04/29
191.89 USD267.01 USD326.61 USD
+6.71%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
243.17 USD393.41 USD512.62 USD
-27.57%
393.41 USDCurrent price is 27.6% below the base model value.Adjusted reference: 236.34 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth7.8%
Current price implies roughly 7.8% annualized FCF growth.
7.8%Current price implies roughly 7.8% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
92.99 USD92.99 USD92.99 USD
+206%
92.99 USDCurrent price is 206.4% above the base model value.
Updated: 2026/04/29 15:26
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 |
|---|---|---|---|---|
| 2020/12/31 | Asset impairment | Impairment | -62M 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 | 7B USD | 4B USD | - | 4B USD | 11.16 | - |
| 2024/12/31 | Annual | 6B USD | 4B USD | - | 4B USD | 9.67 | - |
| 2023/12/31 | Annual | 6B USD | 3B USD | - | 3B USD | 8.86 | - |
| 2022/12/31 | Annual | 5B USD | 3B USD | - | 3B USD | 7.4 | - |
| 2021/12/31 | Annual | 5B USD | 3B USD | - | 2B USD | 7.29 | - |
Ad placement