← NDAQ forward model

NDAQ · Forward model · Market Services · Bear case

What has to happen in Market Services

Model as of

This page changes Market Services inside the complete NDAQ model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

NDAQ forward model
Horizon
Consolidated fair value $68.57 all other verticals held in this portfolio case
Final-quarter revenue $393M 20% of company revenue
Explicit segment contribution $3.44B EBITDA less segment capex, before corporate items

Both market-levered lines mean-revert at once and the software margin stops expanding. Index AUM stops appreciating and options volume drifts back toward its 2024 level while capture keeps compressing; the exit de-rates to 13x, roughly where a low-growth exchange trades, and the discount rate rises to 9.25%. What this case does NOT assume is a recession in Financial Technology: ARR keeps compounding, just at a lower monetisation rate.

Market Services

Basis quarter$340M
Final quarter$393M
Implied CAGR+3%
Final revenue mix20%

The exchange itself: U.S. equity options, U.S. cash equities, and the Nordic and Baltic markets, reported net of the transaction rebates and clearing fees Nasdaq collects and passes straight through. The volume metric is the disclosed U.S. equity options industry average daily volume, 66.5 million contracts a day in the basis quarter against 52.5 million a year earlier, and the monetisation metric is $5.11M of net revenue per million contracts of that daily industry volume. The rate has sat between $5.06M and $5.98M for ten quarters while the volume behind it grew 54%.

Last four quarters
2025 Q3 $303M Reported
2025 Q4 $311M Reported
2026 Q1 $317M Reported
2026 Q2 $340M Reported
U.S. equity options transaction fees, net of rebatesU.S. cash equity transaction fees, net of rebatesNordic and Baltic equities, options and futuresClearing and settlement
U.S. options industry ADV (M contracts/day) 66/qtr growing +2.8% per quarter 66.5 million contracts a day of U.S. equity options industry volume, printed in the Key Drivers table.
Net revenue per M contracts of daily volume $5M drifting −1.0% per quarter $340M of NET revenue over 66.5. An INDEX rate: cash equities and the Nordics ride inside it.
Market Services

Latest: $393M (2031Q2E)

Period Value
2024Q1 $237M
2024Q2 $250M
2024Q3 $266M
2024Q4 $268M
2025Q1 $281M
2025Q2 $306M
2025Q3 $303M
2025Q4 $311M
2026Q1 $317M
2026Q2 $340M
2026Q3E $343M
2026Q4E $346M
2027Q1E $350M
2027Q2E $353M
2027Q3E $356M
2027Q4E $358M
2028Q1E $361M
2028Q2E $364M
2028Q3E $367M
2028Q4E $369M
2029Q1E $372M
2029Q2E $374M
2029Q3E $377M
2029Q4E $379M
2030Q1E $381M
2030Q2E $384M
2030Q3E $386M
2030Q4E $388M
2031Q1E $390M
2031Q2E $393M

Assumptions & reasoning

  • The volume metric is an INDEX, not the whole business. U.S. cash equities and the Nordic and Baltic markets ride inside the per-unit rate, which is why that rate is $5.11M rather than a per-contract fee, and why both traces are relabelled to say what they are.
  • U.S. options ADV was chosen over U.S. cash equity ADV because its monetisation rate is the tighter of the two: $5.06M to $5.98M over ten quarters, against $15.9M to $23.1M per billion shares for the cash-equity index over the same ten.
  • Net revenue is the only honest basis here. Gross Market Services revenue was $1,372M in the quarter against $340M net, because $712M of transaction rebates and $320M of brokerage, clearance and exchange fees are collected and handed straight back to market participants.
  • The rate carries share loss as well as price. Nasdaq's total matched options share has drifted from 30.8% in 2023 Q4 to 29.1%, and its cash-equity matched share from 16.3% to 15.1%. Nasdaq publishes no revenue capture per contract, so the two cannot be separated.
  • The margin is the Market Services divisional margin, 67.4% of NET revenue, taken from the segment note. It is the highest in the company and it is on a base already net of pass-throughs.
NDAQ model map

Explore another vertical