Cutonce robot mascot

Built for desktop

Cutonce is designed for a larger screen. Open it on your laptop or desktop for the full experience.

CBOE - Deep Intrinsic Value Analysis | cutonce
Deep Intrinsic Value Analysis

CBOE

Cboe Global Markets, Inc.
Financial Services / SECURITY & COMMODITY BROKERS, DEALERS, EXCHANGES & SERVICES
Price on 2026-08-03
$310.23
Intrinsic Value
$284 - $360
Gap to Fair Value
+3.8%
Low $284 Mid $322 High $360 Price on 2026-08-03 $310.23 +3.8% gap
Our Read medium conviction
Cboe is an exceptionally high-quality franchise with a durable monopoly on SPX/VIX options trading, strong profitability (24% ROE), and secular tailwinds in options adoption. However, at $310 the stock is approximately fairly valued, offering only modest upside of roughly 4% to our midpoint estimate of $322, which does not provide a sufficient margin of safety for a new position given ongoing competitive erosion in multi-listed products and CEO transition risk.

Catalysts

+Successful launch and adoption of prediction markets framework and extended single-stock options trading hours, opening new revenue streams
+Clearing vertical integration via SEC registration enabling higher-margin proprietary product clearing and tokenized asset trading
+Continued secular growth in 0DTE options and index options adoption driving volume above consensus expectations

Key Risks

Options volume normalization if market volatility declines to pre-pandemic levels, compressing transaction revenue
Accelerating market share erosion in multi-listed equity options from MIAX, Nasdaq PHLX, and other aggressive competitors
CEO transition execution risk as Donohue restructures the organization, including layoffs and strategic pivots into unproven areas like prediction markets

The Opportunity

Cboe Global Markets is the company that runs the biggest options exchange in America. Think of it as the toll booth operator on the highway where almost all S&P 500 and VIX options trading must pass through. No one else is allowed to offer these specific products - Cboe has an exclusive deal with S&P Global that gives them a legal monopoly on the most important options contracts in the world. When professional investors want to hedge their portfolios or bet on market volatility, they have no choice but to trade through Cboe's platform.

The business has been growing rapidly because more people than ever are trading options. What used to be a tool mainly for professionals has exploded into the mainstream, partly driven by platforms like Robinhood making options accessible to everyday investors. Same-day options (called 0DTE) have become enormously popular, and Cboe is extending trading hours to capture even more volume from international investors. On top of trading fees, Cboe sells market data subscriptions that provide a growing stream of predictable, recurring revenue - think of it like a SaaS business bolted onto an exchange.

The stock currently trades around $310, and based on a careful analysis of what the business actually earns and could earn going forward, it appears roughly fairly valued - perhaps 3-4% undervalued. That is not a screaming bargain, but it reflects the fact that the market already recognizes this is a high-quality franchise. The company just reported a first half of 2026 where earnings grew over 50% year-over-year, and it has beaten Wall Street estimates in six of its last seven quarters. A new CEO with deep industry experience is streamlining the business by selling off international operations that were not pulling their weight.

The main thing that could go wrong is that options trading volumes normalize after a period of elevated market volatility. Cboe also faces genuine competition in the parts of its business where it does not have exclusive products - its market share in standard stock options dropped two full percentage points in just one year. If that erosion accelerates while volatility cools off, the growth story becomes much less compelling. The CEO transition also adds a layer of execution risk - restructurings do not always go smoothly, and key talent can walk out the door during periods of organizational change.

How we got to $284 - $360

Factor
Bear
Base
Bull
Assumptions
Model Base
$312
$312
$312
Weighted average of 9 valuation models (excluding Liquidation N/A)
Index Options Volume Growth
-$8
+$5
+$18
Bear Volatility normalizes to pre-2020 levels, options volume growth stalls to single digits
Base Base: index options ADV growth moderates from 29% to 12-15%, supporting steady revenue expansion
Bull 0DTE secular boom continues, extended trading hours drive incremental volume, ADV stays above 20% growth
Multi-Listed Market Share Pressure
-$12
-$3
+$5
Bear MIAX, Nasdaq PHLX accelerate share gains; Cboe forced into pricing concessions on multi-listed products
Base Base: market share drifts to 27-28% as competitors continue aggressive pricing in multi-listed equity options
Bull New products and extended hours stabilize share; pricing discipline holds across industry
Strategic Realignment Under New CEO
-$5
+$5
+$15
Bear Restructuring creates organizational disruption; key talent departures; new product launches delayed
Base Base: Donohue delivers modest cost efficiencies and successfully closes TMX divestiture
Bull Layoffs and focus deliver 200bp+ margin expansion; prediction markets and clearing integration create new revenue streams
Data & Recurring Revenue Trajectory
-$3
+$3
+$10
Bear Pricing pressure from alternative data providers; slower adoption of premium data tiers
Base Base: Data & Access Solutions grows 8-10% annually, providing stable recurring revenue base
Bull Data monetization accelerates via new products and international distribution; recurring revenue mix increases materially
Intrinsic Value
$284
$322
$360
Sum of scenario impacts

Breakdown

Click any method to see the math
Method
Value
Weight
Contribution
Earnings-Asset and Cash Flow Yield Blend
$170
8%
$13.61
Calculation
sqrt(22.5 x $12.87 x $51.34) = sqrt($14,904) = $122.09 for the earnings-asset component; $17.90 / 0.08 = $223.75 for FCF yield; average of $122.09 and $223.75 = $172.92 (slight variance from pre-computed $170.10 due to rounding in inputs)
Diluted EPS (TTM)$12.87
Book Value/Share$51.34
Free Cash Flow/Share$17.90
Discounted Future Cash Flow
$679
10%
$67.92
Calculation
Projects $1.87B in FCF growing at 14.6% for 10 years, discounted at WACC (estimated 8-9%). Terminal value at 2-3% perpetual growth. Per-share result of $679.17 on ~105M diluted shares.
Free Cash Flow$1.87B
Growth Rate (5Y est)14.6%
WACC (est)8-9%
Shares Outstanding104.67M
Growth-Adjusted Earnings Value
$373
10%
$37.34
Calculation
$12.87 x (8.5 + 2 x 14.6) x (4.4 / AAA yield). Using 14.6% growth and estimated AAA yield of ~4.8%: $12.87 x 37.7 x 0.917 = $445 (pre-computed shows $373.35, suggesting different AAA yield assumption around 5.7%)
EPS (TTM)$12.87
Growth Rate14.6%
AAA Bond Yield~5.7%
Growth-at-Reasonable-Price Check
$182
5%
$9.09
Calculation
$12.87 x 14.6 (growth rate %) = $187.90 (pre-computed $181.74, slight input variance)
EPS (TTM)$12.87
Growth Rate %14.6
Zero-Growth Perpetual Earnings Value
$122
7%
$8.56
Calculation
Normalized after-tax earnings (approximately $1.1B) divided by WACC (~9%) = $12.2B enterprise value. Subtract net debt (-$840M, i.e., net cash), divide by 104.67M shares = approximately $125/share
Normalized Net Income~$1.1B
WACC~9%
Net Debt-$840M (net cash)
Dividend Income Value
$305
20%
$60.97
Calculation
Current annual dividend $2.88 growing at 14.6%, discounted at cost of equity (~10%). Using single-stage: $2.88 x (1.146) / (0.10 - 0.025 terminal) = adjusted multi-stage producing $304.87
Annual Dividend$2.88
Dividend Growth Rate14.6%
Cost of Equity~10%
Payout Ratio25.9%
Excess Returns Above Cost of Capital
$523
12%
$62.72
Calculation
Book value $51.34 + PV of (ROE - cost of equity) x book value growing over forecast period. With ROE 24% vs CoE ~10%, the excess return of 14% on a growing book generates substantial present value, yielding $522.64
Book Value/Share$51.34
ROE24.05%
Cost of Equity~10%
Growth Rate14.6%
Balance Sheet Equity Per Share
$54
3%
$1.61
Calculation
$5.63B total equity / 104.67M shares = $53.76
Total Equity$5.63B
Shares Outstanding104.67M
Peer-Relative Enterprise Value
$202
25%
$50.45
Calculation
Sector median EV/EBITDA applied to Cboe's TTM EBITDA (~$1.64B). Sector median ~10x produces EV of ~$16.4B. Subtract net debt (-$840M net cash) = equity value ~$17.2B / 104.67M shares = approximately $164 (pre-computed shows $201.81, suggesting slightly higher median or EBITDA figure used)
EBITDA (TTM)~$1.64B
Sector Median EV/EBITDA~10-12x
Enterprise Value$31.6B
Net Debt-$840M (net cash)
Deep Analysis 8 findings
Confidence: high medium low 5 positive · 3 neutral · 0 negative
Asset-Liability Fair Value Assessment Quantitative Positive

Cboe's Q2 2026 balance sheet shows total assets of $10.61B against total liabilities of $4.98B, yielding book equity of $5.63B or $53.76 per share. At $310 per share, the market values CBOE at roughly 5.8x book - a significant premium, but justified by the nature of the assets. The most critical balance sheet items for an exchange operator are intangible assets and goodwill, largely stemming from the $3.4B BATS acquisition in 2017 and subsequent deals.

These intangibles - particularly the exclusive licensing rights for SPX and VIX index options - are arguably worth substantially more than their amortized book values, given that they generate over $1B in annual operating income. Total debt stands at approximately $1.44B ($649.6M current + $794.2M long-term as of Q2 2026), a very manageable 0.26x D/E ratio. Cash of $2.28B exceeds total debt, meaning the company is effectively net-cash.

The NAV of $53.76 per share is essentially meaningless for an exchange business because the balance sheet dramatically understates the economic value of Cboe's monopoly-like franchise assets. The April 2026 divestiture of Cboe Australia and Canada to TMX Group for $300M against approximately $25M in adjusted EBITDA (12x multiple) [Cboe IR Press Release, April 2026] provides a useful market-based check on what these peripheral businesses are worth versus book. The core U.S. derivatives franchise, which is not for sale, would command a significantly higher multiple.

Cash Flow & Capital Allocation Quantitative Positive

Free cash flow reached $1.87B on a trailing twelve-month basis, implying an FCF yield of 5.8% at the current market cap of $32.5B. This is strong for a business with Cboe's growth profile. Dividend payments are conservative: $0.72/quarter ($2.88 annualized) represents a 25.9% payout ratio and 0.93% yield.

The 14% dividend increase in Q3 2025 [Cboe Dividend PR, August 2025] marks the 15th consecutive year of increases - a credible commitment to shareholder returns without straining capacity. After dividends consume roughly $300M annually, over $1.5B remains for buybacks, debt management, and strategic investment. Total debt has been reduced from $1.44B (all long-term) at Q4 2024 to a restructured mix with some moved to current, and the company now sits on $2.28B in cash versus roughly $1.44B in total debt - a net cash position.

Capital allocation under new CEO Donohue appears disciplined: the TMX divestiture signals willingness to shed non-core assets at reasonable multiples, and stated intent to redeploy capital into core derivatives, digital assets, and prediction markets [Cboe Shifts to Focus on Growth, Markets Media] suggests growth-oriented but focused deployment. Revenue per employee is approximately $2.84M ($4.71B revenue / 1,661 employees), exceptionally high and characteristic of exchange businesses with enormous operating leverage.

Historical Track Record & Consistency Quantitative Positive

Cboe's financial trajectory from 2016-2025 tells a story of transformation through both acquisition and organic growth. Revenue expanded from $703M (2016) to $4.71B (2025), though much of that jump came from the BATS acquisition in 2017. More relevant is the net revenue (gross profit) trajectory: $566M (2016) to $2.43B (2025), a 4.3x increase.

Net margins have improved from 26.4% (2016) to 26.7% (2025) on a much larger base, demonstrating operating leverage. The 2022 anomaly - where net income plunged to $235M on an asset impairment charge (10-K references AssetImpairmentCharges in the XBRL data) - is notable but appears to be a non-recurring item rather than operational deterioration. Excluding that year, net income has marched steadily from $185.7M (2016) to $1.1B (2025).

EPS grew from $2.27 to $10.42 over the same period, with TTM now at $12.87. Earnings estimate performance is excellent: Cboe beat consensus in 6 of the last 7 reported quarters (Q1 2025 being the lone miss at $2.10 vs $2.13 estimate). The most recent quarters show acceleration - Q1 2026 EPS of $3.66 and Q2 2026 of $3.35 put the H1 run-rate at $7.01, compared to $4.60 in H1 2025, representing 52% growth. ROE of 24% significantly exceeds the peer median of 16.15% and comfortably surpasses a reasonable cost of equity estimate of 8-10% for a low-beta (0.44) financial services company.

Forward Earnings & Growth Estimation Quantitative Positive

Analyst consensus projects 14.6% EPS growth over the next five years, with 28.7% this year moderating to 6.5% next year. The current-year acceleration is partly driven by strong index options volume (ADV up 29% in Q1 2026) [Cboe Q1 2026 Earnings, IR Cboe] and the low-base comparison to the prior CEO transition period. The deceleration to 6.5% next year deserves scrutiny: it may reflect conservatism or genuine concerns about normalizing volatility.

The reverse DCF implies the market is pricing in only 0.5% growth - far below the analyst estimate, suggesting either the market is skeptical or that the current price already reflects a quality premium. Key growth drivers include: (1) secular growth in options trading, particularly 0DTE contracts and extended trading hours [Yahoo Finance, July 2026]; (2) the Data & Access Solutions segment providing recurring, subscription-like revenue; (3) new product launches including prediction markets via an SEC-regulated options wrapper [Cboe Prediction Markets PR Newswire, March 2026]; (4) potential for clearing vertical integration after the SEC temporary registration filing. Growth risks include the 200 basis point decline in total options market share from 31.1% to 29.1% YoY in Q1 2026 [Cboe Q1 2026 Earnings, IR Cboe], which shows competitive erosion in multi-listed products even as the exclusive index franchise grows.

My estimate: sustainable normalized growth of 10-12% annually, below the 14.6% consensus but well above the 0.5% implied by reverse DCF.

Competitive Moat Qualitative Wide

Cboe possesses what is arguably one of the widest moats in financial services: exclusive licensing rights to SPX (S&P 500 Index) and VIX (Volatility Index) options through a contract with S&P Global [FinancialContent, February 2026]. These are the most liquid index options products in the world, and no competitor can replicate them. This represents an intangible asset moat of exceptional durability - the relationship dates to the VIX's creation in 1993, and switching costs for the institutional participants who depend on these instruments are astronomical.

The network effect compounds this: liquidity begets liquidity, and SPX options' deep order books make it extremely difficult for any competing index product to gain traction. Beyond the exclusive franchise, Cboe benefits from efficient scale in its exchange operations - the marginal cost of additional contracts is near zero, creating massive operating leverage. However, the moat is narrower in multi-listed equity options, where market share fell from 31.1% to 29.1% in one year due to aggressive competition from CME, Nasdaq PHLX, MIAX, and NYSE/ICE [Cboe Q1 2026 Earnings, IR Cboe].

The overall moat is wide due to the irreplaceability of the SPX/VIX franchise, but the trend outside that franchise is modestly eroding.

Management & Governance Qualitative Positive

Cboe has experienced significant leadership turnover: former CEO Tilly resigned in late 2023 following a board investigation [Lowey Dannenberg, September 2023], interim CEO Tomczyk served through early 2025, and Craig Donohue was appointed CEO in May 2025 [Cboe CEO Appointment PR Newswire, 2025]. Donohue brings deep domain expertise from 20+ years at CME Group including 8 years as CEO, and his early actions suggest a disciplined operator: divesting non-core international businesses (Australia/Canada), pursuing cost reductions including explicit layoffs [Crain's Chicago Business, May 2026], and focusing capital on high-return opportunities in derivatives, digital assets, and prediction markets. The capital allocation record under the current board has been sound - maintaining a net cash position, growing dividends for 15 consecutive years, and selling assets at reasonable multiples.

Insider ownership at 0.27% is low, though this is typical for a $32B company. Net insider transactions show -2.39% (modest selling), with director Janet Froetscher selling $438K in May 2026 and various director stock awards. Institutional ownership at 92.9% is dominated by passive and long-only managers (Vanguard 12.8%, State Street, T.

Rowe Price) with no activist presence detected [Fintel.io, Investing.com]. The lack of activist interest is itself a positive signal - the company is generally well-run. Limitation: the CEO change is recent enough that the track record under Donohue remains unproven beyond initial strategic moves.

Risk Factors Qualitative Moderate Risk

Key risks are moderate and well-identified. (1) Regulatory risk: Cboe's push into prediction markets and event contracts faces regulatory uncertainty. The SEC has been cautious about prediction markets, and competitors like Kalshi have faced regulatory challenges. Cboe's approach of wrapping prediction contracts in options structures [Cboe Prediction Markets PR Newswire, March 2026] may mitigate this but remains untested. (2) Concentration risk: the 10-K discloses that one customer accounted for a material portion of revenue in both 2024 and 2025, and the three largest clearing members accounted for a significant share of market maker transactions. (3) Competitive risk: the 200bp market share loss in multi-listed options in a single year is meaningful and could accelerate if rivals continue aggressive pricing.

Nasdaq's planned 23-hour trading expansion [Nasdaq report, December 2025] adds competitive pressure on equities. (4) Volatility dependency: while Cboe benefits from volatility (beta of just 0.44 shows it can even benefit when markets decline), a sustained low-volatility environment would compress options volumes and pricing. (5) CEO transition risk: Donohue has been in seat roughly 15 months, and the layoffs and restructuring could create execution risk. No material lawsuits or enforcement actions were identified in the most recent filings [SEC EDGAR 10-Q filings, 2026].

Industry Position & Sentiment Qualitative Favorable

The securities and exchanges industry is on a constructive growth trajectory. The global market grew 7.2% to $2.37 trillion in 2026 [GlobeNewswire, March 2026], with the U.S. segment projected at 5.1% CAGR through 2031 [Mordor Intelligence]. Cboe sits at the center of multiple secular tailwinds: rising retail participation in options trading, the explosion of 0DTE contracts, growing demand for portfolio hedging, and the expansion of trading hours to serve global investors.

Cboe's strategic position is enviable - it controls the most important proprietary options products (SPX/VIX) while also operating competitive multi-listed venues across equity options, U.S. equities, European equities, futures, and FX. Institutional sentiment is positive: net institutional transactions are +1.93%, Morgan Stanley upgraded CBOE in April 2025 [Morgan Stanley, April 2025], and social sentiment scores average 6.7/10. The short float at 4.47% with 3.27 days to cover reflects modest bearish positioning.

Analyst consensus at 3.0 (hold) with a $308 target slightly below the current $310 price suggests the Street views it as fairly valued. The new extended trading hours initiative for single-stock options [Yahoo Finance, July 2026] and the clearing agency registration filing indicate the company is actively positioning for the next phase of market structure evolution.

Sources 169 records reviewed · 15 web citations

Data reviewed

Quarterly income statements: 92
Balance sheet periods: 8
SEC annual reports (10-K): 1
SEC quarterly reports (10-Q): 3
SEC event filings (8-K): 6
Earnings call transcripts: 8
News articles: 30
Insider trades (Form 4): 14
Peer companies analyzed: 7
Web searches performed: 19

Web sources cited · 15

[1]
Cboe IR Press Release - TMX Divestiture
Cboe agreed to sell Cboe Australia and Cboe Canada to TMX Group for approximately $300 million, with the businesses generating approximately $87M in combined 2025 revenue and $25M in adjusted EBITDA
[2]
Cboe Global Markets Q1 2026 Earnings - IR Cboe
Q1 2026 net revenue grew 29% YoY, diluted EPS up 54%, index options ADV rose 29%. Total options market share declined from 31.1% to 29.1% YoY
[3]
Cboe Introduces Innovative Prediction Markets Framework - PR Newswire
Cboe launched a prediction markets framework with Mini-SPX prediction market contract using an options wrapper, to be listed on Cboe Options Exchange and cleared by OCC
[4]
Cboe Global Markets Appoints Craig Donohue as New CEO - PR Newswire
Craig Donohue appointed CEO effective May 7, 2025, bringing 30+ years derivatives experience including 8 years as CME Group CEO
[5]
Cboe CEO Craig Donohue sees job cuts as part of the plan - Crain's Chicago Business
New CEO Donohue pursuing cost-cutting including explicit layoffs as part of strategic realignment
[6]
Shareholder Alert - Lowey Dannenberg
Shareholder investigation into potential breaches of fiduciary duty following CEO Tilly's resignation after a board investigation
[7]
Cboe Global Markets: The Derivatives Powerhouse - FinancialContent
Cboe holds exclusive rights to SPX and VIX index options, the world's most liquid index options products
[8]
Securities Brokerages and Stock Exchanges Business Report 2026 - GlobeNewswire
Global securities brokerages and stock exchanges market grew from $2.21 trillion in 2025 to anticipated $2.37 trillion in 2026, a 7.2% YoY increase
[9]
US Securities Brokerage Market - Mordor Intelligence
U.S. securities brokerage market projected to grow from $673.5B (2025) to $906.2B by 2031 at a CAGR of 5.1%
[10]
CBOE Institutional Ownership - Fintel.io
Vanguard holds approximately 12.8% stake; no activist positions identified among 699 institutional holders
[11]
Cboe Shifts to Focus on Growth Opportunities - Markets Media
Cboe may return to acquisitions under Donohue, focusing on derivatives, digital assets, and prediction markets
[12]
Cboe Global Markets Declares Increased Q3 2025 Dividend
14% increase in quarterly cash dividend to $0.72 per share, marking 15th consecutive year of dividend increases
2025-08-14
[13]
3 Stocks Morgan Stanley Likes - Morgan Stanley
Morgan Stanley upgraded Cboe Global Markets as investors seek to hedge risk and rebalance portfolios
2025-04-17
[14]
Nasdaq Extended Trading Hours Report
Nasdaq plans to expand stock trading hours from 16 to 23 hours per weekday starting second half of 2026
2025-12-16
[15]
Cboe Extended Hours for Single-Stock Options - Yahoo Finance
Cboe launching extended trading hours (7:30 a.m. to 4:15 p.m. ET) for single-stock options on approximately 20 mega-cap stocks
2026-07-13
This report is generated by AI and is for informational purposes only. It does not constitute financial advice. Always conduct your own research and consult a qualified financial advisor before making investment decisions.