What Is ICE Fair Value?
Intercontinental Exchange Inc. (ICE) fair value estimate using multiple valuation models, updated daily.
As of August 1, 2026, Intercontinental Exchange Inc. (ICE) has a composite fair value estimate of $122.80 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $152.48, suggesting the stock is overvalued by 19.5%.
Data as of August 1, 2026 (today)
Composite Fair Value
Overvalued4 of 4 models$122.80
vs. current price of $152.48(-19.5%)
How Is ICE Fair Value Calculated?
Four independent models estimate what ICE is worth. Each uses different inputs and assumptions. The composite blends them by weight.
ICE Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$160.52
+5.3%Fair Value
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$58.63
-61.5%Overvalued
Inputs used
ICE Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$96.66
-36.6%Overvalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$94.97
-37.7%Overvalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $152.48 is 5.3% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $4.07B | $3.74B |
| Year 2 | $4.55B | $3.86B |
| Year 3 | $5.09B | $3.98B |
| Year 4 | $5.70B | $4.10B |
| Year 5 | $6.38B | $4.22B |
| Year 6 | $7.14B | $4.35B |
| Year 7 | $7.99B | $4.48B |
| Year 8 | $8.94B | $4.62B |
| Year 9 | $10.00B | $4.76B |
| Year 10 | $11.20B | $4.91B |
| Terminal Value | $188.14B | $82.46B |
What Are ICE's Key Financial Metrics?
Earnings & Growth
Current Price
$152.48
EPS (TTM)
$7.09
Forward P/E
17.5
Profit Margin
38.2%
Cash & Balance Sheet
Free Cash Flow
3.6B
EBITDA
6.7B
Book Value
$52.08
Total Debt
20.5B
What Do Analysts Say About ICE?
Low
$159.00
Average
$178.38
High
$218.00
Upside
+17.0%
ICE Fair Value FAQ
What is the fair value of ICE?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), ICE's estimated fair value is $122.80. The stock is currently trading at $152.48, which makes it overvalued by our analysis.
How is ICE's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is ICE overvalued or undervalued?
Based on our analysis, ICE is overvalued. The current price of $152.48 is 19.5% above our estimated fair value of $122.80.
What do Wall Street analysts say about ICE?
13 analysts cover Intercontinental Exchange Inc. with a consensus rating of "Strong Buy." The average price target is $178.38, ranging from $159.00 to $218.00. This implies 17.0% upside from the current price.