CME Group Inc.

By default your notes are visible only to you.

257.1

52-week range

329.1

273.54

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

4.4 %

Dividend Yield TTM

4.1 %

Market cap $

$ 99,119

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

23.3

Price / Book TTM

3.7

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

1.5

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(2.6) %

43.5 %

246.5 %

Free cash flow per share growth

16.5 %

65.7 %

180.7 %

Earnings per share growth

15.4 %

90.1 %

202.4 %

Founded: 1,848

Employees: 3,760

Business Summary:CME Group Inc., together with its subsidiaries, operates contract markets for the trading of futures and options on futures contracts worldwide. It offers futures and options products based on interest rates, equity indexes, foreign exchange, agricultural commodities, energy, and metals, as well as fixed income products. The company also provides clearing house services, including clearing, settling, and guaranteeing futures and options contracts, and cleared swaps products traded through its exchanges; and trade processing and risk mitigation services. In addition, the company offers a range of market data services, including real-time and historical data services. It serves professional traders, financial institutions, institutional and individual investors, corporations, manufacturers, producers, governments, and central banks. The company was formerly known as Chicago Mercantile Exchange Holdings Inc. and changed its name to CME Group Inc. in July 2007. CME Group Inc. was founded in 1898 and is headquartered in Chicago, Illinois.

Fair Value Reference Estimate