Skip to content

Intercontinental Exchange Inc. (ICE) — WACC Analysis

WACC Breakdown

Intercontinental Exchange Inc. (ICE) has a weighted average cost of capital (WACC) of 7.1%. The cost of equity is 7.9%, derived from a beta of 0.63 and a risk-free rate of 4.7%. The after-tax cost of debt is 3.2%. The capital structure is 82.1% equity and 17.9% debt.

Interpretation

A WACC of 7.1% suggests that the market views Intercontinental Exchange Inc. as relatively low-risk, with a lower cost of financing.

Investors can compare ICE's WACC of 7.1% against industry peers to gauge its relative financing costs. A beta of 0.63 reflects the stock's volatility relative to the broader market.

DeepViews
VALUATION

ICE WACC: 7.07% for Intercontinental Exchange Inc.

Current inputs imply a 7.92% cost of equity and a 4.05% pre-tax cost of debt. Use this discount rate as a starting point for DCF validation.

[01]Current Market Data
Loading market data...
[02]
WACC Calculation Process
1
Market Data Loaded
2
Company Data Fetched
3
Beta Calculated (5Y)
4
Inputs Auto-Populated
5
WACC Calculated
[03]
Step 2: Enter Ticker Symbol
Quick search:
Step 4: Review Auto-Populated WACC Inputs

Values are automatically populated from real data. You can adjust them manually if needed.

4.30%
1.000
4.23%
5.00%
21.00%
70.00%
Debt: 30.00%Equity: 70.00%

Please enter a valid company ticker to calculate WACC

Intercontinental Exchange Inc. Common Stock (ICE) WACC Results
Weighted Average Cost of Capital
7.07%
Cost of Equity
7.92%
Risk-Free Rate4.73%
Beta0.63
Market Risk Premium4.23%
Cost of Debt
3.20%
Pre-Tax Cost of Debt4.05%
Tax Rate21.00%
Tax Shield0.85%
Capital Structure
Equity: 82.12%($91.13B)
Debt: 17.88%($19.85B)
Equity Component
6.50%
82.12% × 7.92%
Debt Component
0.57%
17.88% × 3.20%

Intercontinental Exchange Inc. (ICE) WACC in context

Intercontinental Exchange Inc. (ICE) currently screens with an estimated WACC of 7.07%. That blends a 7.92% cost of equity, a 4.05% pre-tax cost of debt, and a 82.12% equity weight into the discount rate you would typically use in a DCF model.

screens as a relatively low discount rate, which usually supports higher DCF values.

What ICE WACC implies

A 7.07% discount rate screens as a relatively low discount rate, which usually supports higher DCF values.

How this page calculates ICE

This page combines CAPM-based cost of equity with SEC-derived debt and capital structure inputs. The current beta is 0.63 and equity accounts for 82.12% of capital.

What to do next

Validate business quality on the company page, then carry the same discount-rate assumptions into the DCF page to test fair value sensitivity.

Disclaimer: This is not financial advice. Data sourced from SEC EDGAR and Polygon.io. Past performance does not guarantee future results. Always conduct your own research before making investment decisions.