Skip to content
StockMarketAgent
Direct answer
NDAQ trades against a final fair-value range of $52.90-$87.67, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs. Fair value range: low $52.9, high $87.7, with mid-point at $70.2.
Stock analysis

NDAQ fair value $53–$88

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
$91.98
▼ -21.83 (-23.73%)
公允价值
$70
$53–$88
评级
减持
confidence 82/100
上行空间
-23.7%
upside to fair value
安全边际
$59.63
MoS level · 15%
市值
$52.0B
P/E fwd 20.8
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 $70 with high case $88.
  • Implied downside of 23.7% to fair value.
  • Moat 9/10 · confidence 82/100 · Mature compounder.
  • Currently screens above fair value, so patience matters more than entry speed.
Fair value
$70
Margin of safety
-31.1%
Confidence
82/100
Moat
9/10

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

$91.98Price
Low $52.90
Mid $70.15
High $87.67

NDAQ trades against a final fair-value range of $52.90-$87.67, with the midpoint set by the accepted valuation synthesis rather than earlier draft model outputs.

  • Network effects in core exchange
    Network effects in core exchange listings
  • High switching costs in data
    High switching costs in data and analytics software
  • Cycle upside
    Accelerating IPO activity and strong demand for Anti-Financial Crime and index products drive structural growth outperformance and margin expansion.

§2 看空情景

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.

该论点可能失败的方式

Severe IPO Drought

· Medium

A multi-year drought in capital markets activity suppresses high-margin listings and trading revenue far beyond the anticipated near-term contraction.

FV impact
-20%
Trigger
12-24 months

Data Pricing Regulation

· Low

Strict regulatory intervention caps the pricing of proprietary market data feeds, structurally impairing a highly recurring revenue stream.

FV impact
-15%
Trigger
24-36 months

Listing Share Erosion

· Low

Aggressive competition from rival exchanges structurally erodes Nasdaq's core listing market share, weakening its overarching network effects.

FV impact
-10%
Trigger
36+ months
需关注的早期预警信号
指标当前触发阈值
Sustained operating margin falling below 45% post-portfolio reshaping.MonitorDeterioration versus the report thesis
Failure to achieve immediate +8.4% Year 2 revenue rebound.MonitorDeterioration versus the report thesis
Loss of major corporate listings to rival exchanges.MonitorDeterioration versus the report thesis
Decline in recurring revenue growth rates.MonitorDeterioration versus the report thesis
Deterioration in OCF to Net Income conversion below 1.0x.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$6.23B$6.06B$7.40B$8.26B+7.3%
毛利$2.34B$2.55B$2.99B$3.49B+10.5%
营业利润$1.66B$1.81B$1.95B$2.43B+10.0%
净利润$1.13B$1.06B$1.12B$1.79B+12.3%
每股收益(摊薄)$2.35$2.26$2.08$1.93$3.09+7.1%
EBITDA$1.85B$2.00B$2.46B$3.13B+14.0%
研发
销售管理费用$420.0M$417.0M$427.0M$424.0M+0.2%

质量评分

OCF / 净利润
1.26×
>1 表示盈利质量高
会计质量门槛
Fail
经行业调整门槛
ROIC
9.1%
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。
CASH FLOW FAQ

NDAQ cash flow questions

  1. Free cash flow for NDAQ (NDAQ) is computed as operating cash flow minus capital expenditure. We report both the absolute level and the FCF margin against revenue, with five years of trajectory.
FAQ

NDAQ — frequently asked questions

  1. Based on our latest analysis, NDAQ looks meaningfully overvalued. The current price is $92.0 versus a composite fair-value midpoint of $70.2 (range $52.9–$87.7), which implies roughly 23.7% downside to the midpoint.
Related coverage

Names readers of NDAQ also follow

Same archetype: mature-compounder