선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Bull: Accelerating IPO activity and strong demand for Anti-Financial Crime (Verafin) and index products drive structural growth outperformance and margin expansion.
Severe IPO Drought: A multi-year drought in capital markets activity suppresses high-margin listings and trading revenue far beyond the anticipated near-term contraction.
Nasdaq is a mature quality compounder with highly recurring revenues from listings and data, protected by strong network effects and regulatory barriers. A near-term revenue contraction driven by portfolio reshaping transitions into steady high-single-digit growth.
Nasdaq is a mature quality compounder with highly recurring revenues from listings and data, protected by strong network effects and regulatory barriers. A near-term revenue contraction driven by portfolio reshaping transitions into steady high-single-digit growth.
Network effects in core exchange listings
High switching costs in data and analytics software
Accelerating IPO activity and strong demand for Anti-Financial Crime and index products drive structural growth outperformance and margin expansion.
Sell. The current valuation embeds aggressive implied growth expectations that ignore a near-term revenue contraction, leaving the risk/reward profile skewed to the downside despite robust fundamentals.
Nasdaq, Inc. operates as a technology company that serves capital markets and other industries in the United States and internationally. It operates through three segments: Capital Access Platforms, Financial Technology, and Market Services. The company distributes historical and real-time market data; develops and licenses Nasdaq-branded indices and financial products; provides investor relations intelligence, governance solutions, and sustainability solution products for public and private companies, and organizations, as well as insights and workflow solutions; and operates listing platforms. It also offers Verafin, a cloud-based platform to detect, investigate, and report money laundering and financial frauds; AxiomSL, a risk data management and regulatory reporting solution; cloud-enabled and on-premises surveillance solutions to assist in complying with market rules, regulations, and internal market surveillance policies; Calypso, a platform providing cross-asset, front-to-back trading, treasury, risk, and collateral management solutions; and trade management and colocation services, as well as handles assets comprising cash equities, equity derivatives, currencies, various interest-bearing securities, commodities, energy products, and digital currencies. In addition, the company provides equity derivative trading and clearing, cash equity trading and fixed income, currency and commodities trading, and fixed income trading and clearing services, as well as tape plan data services; operates various exchanges, including derivatives, commodities, cash equity, debt, structured products, and exchange traded products; and offers clearing, settlement, and central depository services. The company was formerly known as The NASDAQ OMX Group, Inc. and changed its name to Nasdaq, Inc. in September 2015. Nasdaq, Inc. was founded in 1971 and is headquartered in New York, New York.
A prolonged capital markets weakness stifles IPOs and volume, while competition in data and technology products pressures pricing power. The market abruptly reprices the expected normalized multiple.
Prolonged capital markets weakness stifles IPOs and volume, while competition in data and technology products pressures pricing power.
A multi-year drought in capital markets activity suppresses high-margin listings and trading revenue far beyond the anticipated near-term contraction.
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Persistent margin compression indicates elevated integration expenditures and higher structural operating costs following software acquisitions, eroding profitability benefits expected from SaaS business model transformation.
현재:29.4% for the period ended 2025-12-31
다음이면 경고< 25.0% over any trailing twelve-month period
Network effects in core exchange listings
High switching costs in data and analytics software
Regulatory barriers protecting exchange operations
Economic profit is supported when reported returns exceed the company cost-of-capital hurdle.
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
Project SBC-adjusted , discount each year's earnings at , then add a Gordon-growth .
Unavailable
The highlighted base cell is anchored to valuation synthesis sensitivity reference ($73.18). It is the reference value for this grid, not a separate standalone fair-value claim.
FCFF DCF remains positive at the base case: base FCFF $2.5B after capex $247.9M, with terminal value at 57.8% of enterprise value. No FCF cliff is projected unless capex/revenue or gross margin materially resets.
Accelerating IPO activity and strong demand for Anti-Financial Crime (Verafin) and index products drive structural growth outperformance and margin expansion.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Monitor earnings quality, guidance, and valuation-sensitive operating metrics.
Warning level: < 25.0% over any trailing twelve-month period. Persistent margin compression indicates elevated integration expenditures and higher structural operating costs following software acquisitions, eroding profitability benefits expected from SaaS business model transformation.
Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.
| 매출 | 8,262,000,000 |
|---|---|
| 매출원가 | 4,773,000,000 |
| 매출총이익 | 3,489,000,000 |
| 영업비용 | 1,056,000,000 |
| 영업이익 | 2,433,000,000 |
| 영업외 항목 및 세금 | -645,000,000 |
| 순이익 | 1,788,000,000 |
| 총자산 | 31,053,000,000 |
|---|---|
| 현금 | 604,000,000 |
| 유동자산 | 8,003,000,000 |
| 총부채 | 18,821,000,000 |
| 유동부채 | 7,961,000,000 |
| 주주자본 | 12,227,000,000 |
2026-05-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022-12-31 | 62.3억 | 18.5억 | 11.3억 | 17.1억 | 15.5억 | 1.5억 | 2.6억 | 1.1억 | 6.3억 | 3.8억 | -3.2억 | — | — | — | — | 5억 | 58.5억 | 26.7% | — | 7.2% | — |
| 2023-12-31 | 60.6억 | 20억 | 10.6억 | 17억 | 15.4억 | 1.6억 | 3.2억 | 1.2억 | 2.7억 | 4.4억 | 49.8억 | — | — | — | — | 4.5억 | 108.7억 | 29.8% | — | 6.8% | — |
| 2024-12-31 | 74억 | 24.6억 | 11.2억 | 19.4억 | 17.3억 | 2.1억 | 6.1억 | 1.4억 | 1.5억 | 5.4억 | -8.1억 | — | — | — | — | 5.9억 | 98.7억 | 26.3% | — | 7.8% | — |
| 2025-12-31 | 82.6억 | 31.3억 | 17.9억 | 22.6억 | 19.9억 | 2.7억 | 6.3억 | 1.7억 | 6.2억 | 6억 | -8.3억 | — | — | — | — | 6억 | 94.7억 | 29.4% | — | 8.2% | — |
NDAQ trades at 20.8x forward earnings against a peer median of 23.4x; EV/EBITDA of 19.0x against a peer median of 21.5x; 6 peers.
Normal capital cycle phase with disciplined capex; high OCF conversion funds aggressive share repurchases and strategic M&A.
Accelerating IPO activity and strong demand for Anti-Financial Crime and index products drive structural growth outperformance and margin expansion.
Prolonged capital markets weakness stifles IPOs and volume, compressing high-margin transactional revenues.
Normal capital cycle phase with disciplined capex; high OCF conversion funds aggressive share repurchases and strategic M&A.
Given the -23.7% downside to the $70.15 mid-point fair value and explicit execution risks in the Year 1 revenue transition, the position warrants an underweight or avoid stance until the valuation normalizes.
Trim existing positions into strength above $90, as reverse DCF implies flawless execution and 9.4% sustained growth is already priced in.
Upside case depends on the report valuation range and named growth catalysts.
While Nasdaq boasts a wide moat and highly predictable mature software/data segment revenue, the current $91.98 price is stretched versus base fundamentals. Reverse DCF reveals the market is pricing in flawless execution, ignoring the near-term restructuring drag.
Sell. The composite explicitly incorporates execution risk, blending strict intrinsic cash generation with normalized forward multiples, yielding a $70.15 mid-point.
Reassess the thesis against the named valuation, risk, and quarterly checkpoint evidence in this report.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
Aggressive competition from rival exchanges structurally erodes Nasdaq's core listing market share, weakening its overarching network effects.
Subdued top-line growth reveals persistent capital markets softness and sluggish expansion in financial technology solutions, dampening recurring subscription revenue momentum.
현재:11.6% for the period ended 2025-12-31
다음이면 경고< 5.0% over any trailing twelve-month period
Losing prominent listed corporate issuers damages premier exchange branding and impairs high-margin market data feed and trade execution volumes driven by index constituents.
현재:Dominant corporate listing share maintained as of 2026-05-20
다음이면 경고Loss of > 5 headline Tier-1 corporate listings to rival exchanges within any fiscal year
Imposition of price caps on proprietary data feeds would compromise high-margin recurring income, shrinking non-transactional cash flows that buffer trading volume cyclicality.
현재:Unrestricted proprietary market data pricing as of 2026-05-20
다음이면 경고>= 1 regulatory fee cap or structural price control imposed on proprietary market data products by the SEC or ESMA within any fiscal year
Inadequate conversion of accounting profits into operating cash flow reveals adverse working capital expansion and limits debt deleveraging flexibility following major corporate acquisitions.
현재:1.261 as of 2026-05-20
다음이면 경고< 1.00x on a trailing twelve-month basis
This edition does not contain enough finite inputs to reproduce the lens calculation.
Project EPS through the explicit advantage period, fade growth as competition catches up, and discount the full stream at cost of equity.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Apply a terminal P/E to the dated forward EPS path, then discount that future share value back to the analysis date.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Convert the revenue and margin path into after-tax free cash flow, discount the annual per-share amounts and terminal value at WACC, then adjust for signed net debt per current share.
This edition does not contain enough finite inputs to reproduce the lens calculation.
Add depreciation to net income, subtract maintenance capex, divide by diluted shares, and apply a normalized valuation multiple.
This edition does not contain enough finite inputs to reproduce the lens calculation.
A near-term revenue contraction driven by portfolio reshaping transitions into steady high-single-digit growth, with margins reverting to 40%.
Warning level: < 5.0% over any trailing twelve-month period. Subdued top-line growth reveals persistent capital markets softness and sluggish expansion in financial technology solutions, dampening recurring subscription revenue momentum.
Warning level: Loss of > 5 headline Tier-1 corporate listings to rival exchanges within any fiscal year. Losing prominent listed corporate issuers damages premier exchange branding and impairs high-margin market data feed and trade execution volumes driven by index constituents.
Warning level: >= 1 regulatory fee cap or structural price control imposed on proprietary market data products by the SEC or ESMA within any fiscal year. Imposition of price caps on proprietary data feeds would compromise high-margin recurring income, shrinking non-transactional cash flows that buffer trading volume cyclicality.
Warning level: < 1.00x on a trailing twelve-month basis. Inadequate conversion of accounting profits into operating cash flow reveals adverse working capital expansion and limits debt deleveraging flexibility following major corporate acquisitions.
| 마진 |
|---|
| NDAQ | Nasdaq Inc. | $52.0B | 20.8x | 9.6x | 19.0x | — | — |
| SPGI | S&P Global Inc. | 18.5x | 7.7x | 17.6x | 13.9% | 44.3% | |
| CME | CME Group Inc. | 23.5x | 16.2x | 23.1x | 15.9% | 69.8% | |
| ICE | Intercontinental Exchange Inc. | 17.5x | 8.4x | 16.2x | 13.9% | 57.3% | |
| MCO | Moody's Corporation | 23.4x | 9.6x | 21.5x | 71.4% | 45.7% | |
| MSCI | MSCI Inc. | 25.7x | 13.0x | 25.4x | — | 53.7% |
