Loading...

Major Indexes

Free Cash Flow Build Up

MarketAxess Holdings Inc.

MarketAxess Holdings Inc. (MKTX)

$342.78
-10.01 (-2.84%)

Year
A/P
2013
Actual
2014
Actual
2015
Actual
2016
Actual
2017
Actual
2018
Actual
2019
Projected
2020
Projected
2021
Projected
2022
Projected
2023
Projected
Revenue 238.73262.77303.11369.94397.51435.59491.78555.22626.84707.70799.00
EBITDA 120.32135.91166.44209.43221.05235.65265.02299.21337.80381.38430.58
EBIT 107.26118.54147.89191.59201.77212.57237.82268.50303.14342.24386.39
Tax Rate 29.14%36.89%35.07%34.15%26.60%20.74%30.43%30.43%30.43%30.43%30.43%
EBIAT 76.0074.8196.03126.17148.09168.48165.45186.79210.89238.09268.80
Depreciation 13.0617.3718.5517.8319.2823.0927.2030.7034.6639.1444.18
Accounts Receivable -0.32-6.62-10.22-1.95-4.91-8.60-8.53-9.63-10.88-12.28
Inventories -----------
Accounts Payable --2.730.292.89-0.9015.13-5.463.083.483.934.44
Capital Expenditure -10.70-0.16-1.61-5.68-23.8117.20-2.41-2.72-3.07-3.47
UFCF 89.06100.47108.08135.06158.84177.97195.79209.63236.68267.21301.68
WACC
PV UFCF 195.79209.63236.68267.21301.68
SUM PV UFCF 1,980.47