Skip to content
StockMarketAgent
Direct answer
CME trades against a final fair-value range of $181.11-$341.31, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $181, high $341, with mid-point at $261.
Stock analysis

CME fair value $181–$341

By StockMarketAgent.AI team· supervised by
已分析: 2026-05-20下次更新: 2026-08-20Methodology v2.4Data cut-off: Quality gate: passSources: all material sources passed deterministic freshness/provenance gatesReview: automatedArchetype: Mature compounder
View archive
股价
$302.37
▼ -41.21 (-13.63%)
公允价值
$261
$181–$341
评级
减持
confidence 88/100
上行空间
-13.6%
upside to fair value
安全边际
$221.99
MoS level · 15%
市值
$109.6B
P/E fwd 23.5
英文原文ZH
翻译期间显示英文原文
此报告尚未翻译。翻译队列赶上后请在几分钟内刷新。

§1 执行摘要

  • Composite fair value $261 with high case $341.
  • Implied downside of 13.6% to fair value.
  • Moat 9/10 · confidence 88/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$261
Margin of safety
-15.8%
Confidence
88/100
Moat
9/10

Educational analysis only — not financial advice. Always do your own due diligence.

$302.37Price
Low $181.11
Mid $261.16
High $341.31

CME trades against a final fair-value range of $181.11-$341.31, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Near-monopoly network effects in interest
    Near-monopoly network effects in interest rate, energy, and agricultural derivatives.
  • Vertically integrated clearinghouse acting as
    Vertically integrated clearinghouse acting as an insurmountable competitive barrier.
  • Cycle upside
    High macroeconomic uncertainty, fluctuating rates, and geopolitical shifts drive record hedging.

§2 看空情景

A return to zero interest rate policy (ZIRP) crushes interest rate volatilityVolatilityVolatility is a price, risk, or intrinsic-value metric used to compare market price with estimated value or historical return behavior. It should be read as one input in a broader valuation range., dramatically suppressing trading volumes. Simultaneous regulatory pressure limits data fee extraction, resulting in stagnating earnings and multiple compression.

该论点可能失败的方式

ZIRP Return

20%· Medium

A return to zero interest rate policy permanently impairs interest rate volatility, collapsing core derivative trading volumes.

FV impact
Drives fair value to $181.11, a 40% downside from current prices.

Regulatory Fee Capping

10%· Low

Aggressive federal intervention caps market data and clearing fees, structurally limiting high-margin revenue streams.

FV impact
Reduces intrinsic value by ~15% via lower operating margins.

DeFi Disruption

5%· Low

Decentralized ledgers bypass traditional clearinghouses, destroying CME's core wide-moat monopolistic advantage over the long term.

FV impact
Catastrophic multiple compression to mid-teens P/E.
需关注的早期预警信号
指标当前触发阈值
Operating margin sustained contraction below 60%.MonitorDeterioration versus the report thesis
Forward P/E multiple compressing to 15-18x.MonitorDeterioration versus the report thesis
Sequential declines in interest rate derivative open interest.MonitorDeterioration versus the report thesis
Regulatory actions enforcing strict caps on market data pricing.MonitorDeterioration versus the report thesis
Loss of market share in core agricultural or energy futures.MonitorDeterioration versus the report thesis

§3 财务历史

损益表 — 最近六期
项目T−0T−1T−2T−3T−4CAGR
期间2021-12-312022-12-312023-12-312024-12-312025-12-31Trend
营业收入$4.69B$5.02B$5.58B$6.13B$6.52B+8.6%
毛利$3.85B$4.27B$4.75B$5.28B$5.61B+9.9%
营业利润$2.65B$3.02B$3.44B$3.93B$4.23B+12.4%
净利润$2.64B$2.69B$3.23B$3.53B$4.07B+11.5%
每股收益(摊薄)$7.29$7.40$8.86$9.67$11.16+11.2%
EBITDA$3.93B$4.02B$4.67B$5.04B$5.83B+10.4%
研发
销售管理费用$151.7M$137.4M$144.4M$132.7M$150.5M-0.2%

质量评分

Piotroski F 评分
6 / 9
0–9 质量综合
Altman Z 评分
0.59
破产风险 (>3 安全)
Beneish M 评分
-2.56
盈利操纵风险
OCF / 净利润
1.05×
>1 表示盈利质量高
会计质量门槛
Pass
经行业调整门槛
ROIC
13.5%
投入资本回报率
第 3 节

Numbers analysis

现金流

Cash-flow quality is reflected in the OCFOperating cash flowCash generated from the company's core operations after working-capital changes but before capital expenditures. The first line of the cash-flow statement. / net incomeNet IncomeNet Income is an income-statement line item used to reconcile revenue to operating profit, pre-tax income, net income, or per-share earnings. It should be compared across periods and against peer disclosure conventions., accounting-quality, and ROICROICReturn on invested capital. Operating profit (after tax) divided by invested capital. The single best gauge of capital-efficiency. Spread over WACC = economic value created. rows above.

资本配置

Capital allocation should be evaluated against reinvestment needs, balance-sheet strength, and shareholder returns.

个人订阅用户 — §4 及之后还有 11 个章节

阅读完整分析 — 还有 11 个章节。

Competitive moat, industry cycle, peer comparison, intrinsic valuation, sensitivity, scenarios, earnings decision tree, position management, investor perspectives, scorecard, and final recommendation.

涵盖每个股票的完整报告
24 个月的评级存档
关注列表简报 + 评级变更提醒
以任意语言导出 PDF + DOCX
开始免费试用
可随时取消。
FAQ

CME — frequently asked questions

  1. Based on our latest analysis, CME screens modestly overvalued. The current price is $302 versus a composite fair-value midpoint of $261 (range $181–$341), which implies roughly 13.6% downside to the midpoint.
Related coverage

Names readers of CME also follow

Same archetype: mature-compounder