Intercontinental Exchange, Inc.
$109.35B- Market cap
- $90.55B
- Debt
- +$19.64B
- Cash
- −$837.00M
Capital structure 82% equity / 18% debt · EV / Revenue 8.65x · EV / EBITDA 16.53x
Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
Decision snapshot: ICE stock price at premium vs UGI $161.29 current versus $70.86 implied using P/E multiple.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at UGI's multiple
Implied fair value · at ICE's multiple
Snapshot Sep 4, 4:00 PM ET
Metric by metric
Where each company leads, and how wide the gap is.
Growth edge
Pricing power
Operating leverage
Multiple premium
Premium justified
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: ICE FY 2025 (ended Dec 31, 2025) · UGI FY 2025 (ended Sep 30, 2025). Fiscal years are not aligned.
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Capital structure 82% equity / 18% debt · EV / Revenue 8.65x · EV / EBITDA 16.53x
Capital structure 55% equity / 45% debt · EV / Revenue 2.00x · EV / EBITDA 8.93x
ICE carries the larger enterprise value at $109.35B against $14.57B; UGI trades on the lower EV / Revenue multiple (2.00x vs 8.65x); UGI on the lower EV / EBITDA (8.93x vs 16.53x).
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
Intercontinental Exchange, Inc. · implied price per share
Bear
$72.26
Base
$93.12
Bull
$121.26
UGI CORPORATION · implied price per share
Debt and bridge-cash inputs are required to translate enterprise value into equity value.
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
0.68x
1.42x
Net debt / EBITDA
Leverage against operating earnings
2.84x
3.94x
Cash and equivalents
Liquid reserves on the balance sheet
$837.00M
$335.00M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
CME GROUP INC.
ICE vs CME
Cboe Global Markets, Inc.
ICE vs CBOE
NASDAQ, INC.
ICE vs NDAQ
MARKETAXESS HOLDINGS INC
ICE vs MKTX
Tradeweb Markets Inc.
ICE vs TW
S&P Global Inc.
ICE vs SPGI
NISOURCE INC.
ICE vs NI
ATMOS ENERGY CORP
ICE vs ATO
Southwest Gas Holdings, Inc.
ICE vs SWX
MGE ENERGY INC
ICE vs MGEE
PG&E Corp
ICE vs PCG
DTE ENERGY CO
ICE vs DTE
$19.64B
$6.77B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.