Growth & Assumptions
Market & Balance Sheet Data
Cash Flow Projection
Valuation Breakdown
Calculated Fair Value
ICE (ICE) DCF Valuation Analysis
Independent intrinsic value calculation based on latest financial reports.
Our ICE DCF calculator utilizes a two-stage Discounted Cash Flow model to estimate the true value of ICE stock. As of the most recent quarterly report (3/31/2026), ICE generated $4,244,000,000 in Trailing Twelve Month (TTM) Free Cash Flow.
Key Valuation Metrics for ICE
By discounting ICE's future cash flows using an expected return of 11%, we can determine if the stock is currently trading at a margin of safety. A positive margin of safety suggests that market expectations may be too low relative to the company's historical cash flow productivity.
Final Verdict
For ICE to be considered a fair investment at current levels, it would need to sustain a cash flow growth rate of approximately 20.40% for the next five years. This valuation model accounts for ICE's current cash position of $863,000,000 and total debt of $20,984,999,936. With a fair value of $205.81, ICE shows potential upside for long-term investors.
Why use DCF for ICE?
Discounted Cash Flow is widely considered the most accurate method for valuing mature companies like ICE. Using our Free DCF Calculator, you can customize every assumption in this model to see how it affects the intrinsic value.