Valuation Nasdaq, Inc. Thailand S.E.
Stocks
NDAQ06
TH0842120600
Financial & Commodity Market Operators
|
End-of-day quote
Thailand S.E.
2026-11-06
|
5-day change | 1st Jan Change | ||
| 3.600 THB | -2.70% |
|
+0.56% | +15.38% |
| Nov. 05 | Nordic Compass aims to create Nordic billion fund and shared capital market | FW |
| Oct. 27 | AI Is Back, Again |  |
Company Valuation: Nasdaq, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 35,118 | 30,140 | 33,545 | 44,435 | 55,461 | 59,448 | - | - |
| Change | - | -14.18% | 11.3% | 32.46% | 24.81% | 7.19% | - | - |
| Enterprise Value (EV) 1 | 40,526 | 35,015 | 43,338 | 53,108 | 63,623 | 67,409 | 66,408 | 65,362 |
| Change | - | -13.6% | 23.77% | 22.54% | 19.8% | 5.95% | -1.49% | -1.57% |
| P/E | 29.8x | 27.1x | 28x | 40.1x | 31.4x | 29.6x | 27x | 23.4x |
| PBR | 5.53x | 4.91x | 3.09x | 3.97x | 4.53x | 4.97x | 4.55x | 4.08x |
| PEG | - | -7.08x | -3.52x | -5.56x | 0.5x | 1.7x | 2.75x | 1.5x |
| Capitalization / Revenue | 10.3x | 8.41x | 8.61x | 9.49x | 10.6x | 10x | 9.2x | 8.45x |
| EV / Revenue | 11.8x | 9.78x | 11.1x | 11.3x | 12.1x | 11.4x | 10.3x | 9.29x |
| EV / EBITDA | 21.2x | 17.8x | 19.9x | 20.1x | 20.8x | 19.1x | 17x | 15.3x |
| EV / EBIT | 22.5x | 18.8x | 21x | 21.1x | 21.8x | 20x | 17.7x | 15.9x |
| EV / FCF | 44.1x | 22.5x | 28.2x | 30.7x | 32x | 27.1x | 23.6x | 20.6x |
| FCF Yield | 2.27% | 4.44% | 3.55% | 3.26% | 3.13% | 3.69% | 4.24% | 4.86% |
| Dividend per Share 2 | 0.7033 | 0.78 | 0.86 | 0.94 | 1.05 | 1.202 | 1.338 | 1.493 |
| Rate of return | 1% | 1.27% | 1.48% | 1.22% | 1.08% | 1.12% | 1.25% | 1.39% |
| EPS 2 | 2.35 | 2.26 | 2.08 | 1.93 | 3.09 | 3.616 | 3.971 | 4.584 |
| Distribution rate | 29.9% | 34.5% | 41.3% | 48.7% | 34% | 33.2% | 33.7% | 32.6% |
| Net sales 1 | 3,420 | 3,582 | 3,895 | 4,683 | 5,249 | 5,924 | 6,460 | 7,035 |
| EBITDA 1 | 1,912 | 1,966 | 2,182 | 2,646 | 3,063 | 3,535 | 3,902 | 4,265 |
| EBIT 1 | 1,804 | 1,861 | 2,065 | 2,521 | 2,918 | 3,363 | 3,747 | 4,120 |
| Net income 1 | 1,187 | 1,125 | 1,059 | 1,117 | 1,788 | 2,038 | 2,171 | 2,443 |
| Net Debt 1 | 5,408 | 4,875 | 9,793 | 8,673 | 8,162 | 7,961 | 6,960 | 5,915 |
| Reference price 2 | 70.00 | 61.35 | 58.14 | 77.31 | 97.13 | 107.12 | 107.12 | 107.12 |
| Nbr of stocks (in thousands) | 501,666 | 491,280 | 576,965 | 574,758 | 570,995 | 554,963 | - | - |
| Announcement Date | 1/26/22 | 1/25/23 | 1/31/24 | 1/29/25 | 1/29/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.62x | 15.4x | 21.57x | 3.7% | 109B | |
| 23.04x | 10.46x | 15.36x | 1.26% | 96.27B | |
| 24.97x | 9.32x | 15.53x | 1.49% | 64.32B | |
| 25.19x | 14.57x | 18.48x | 3.56% | 62.16B | |
| 32.74x | 5.41x | 10.84x | 1.78% | 60.55B | |
| 29.62x | 11.38x | 19.07x | 1.12% | 59.45B | |
| 35.96x | 10.19x | 18.7x | 0.43% | 26.71B | |
| 22.06x | 8.76x | 13.65x | 2.27% | 19.28B | |
| Average | 27.40x | 10.69x | 16.65x | 1.95% | 62.28B | |
| Weighted average by Cap. | 26.74x | 11.33x | 17.14x | 2.15% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NDAQ Stock
- NDAQ06 Stock
- Valuation Nasdaq, Inc.
Select your edition
All financial news and data tailored to specific country editions
