$233.30
Above FV▼ -17.0% against the close used
Model range $112.14 – $316.18
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$112.14Fair value$233.30Bull$316.18
FairClose
52-week traded range
52W low $231.5152W high $366.70
The 52-week range is measured from the stored price history, not estimated.
Trading above the consensus fair value
Cboe Global Markets closed at $281.04, 20.5% above the consensus fair value of $233.30 drawn from 8 valuation models.
Financial DNA score 64/100 — Good. P/E of 27.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$316.18
+12.5%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$112.14
-60.1%
√(22.5 × EPS × BVPS)
EPS=10.42, BVPS=53.63 · outside Graham range (P/E 27, P/B 5.2) — asset-light, treat as a rough floor
P/E Fair Value
$208.40
-25.8%
EPS × 20x (sector P/E)
EPS=10.42, Sector P/E=20x
Peter Lynch (PEG)
$157.76
-43.9%
EPS × Growth% (PEG = 1 is fair)
EPS=10.42, g=15.1%
EV/EBITDA
$264.55
-5.9%
(EBITDA × 17.6x − Net Debt) ÷ Shares
EBITDA=1.59B
Book Value (P/B)
$181.68
-35.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=53.63, ROE=19.6%, g=6%, r=10%
Reverse DCF
$281.04
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 11.2% | Historical: 15.1%
Margin of Safety
$159.18
-43.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=212.24, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.