CME GROUP INC.

CME· FY2025 10-K· Analyzed 1 mo ago
WATCH
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
7.0%
FY2015–2025
Net Income
28.6%
FY2015–2025
Free Cash Flow
11.5%
FY2015–2025
EPS (Diluted)
11.7%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
14.2%
NI ÷ Equity
Return on Assets
2.1%
NI ÷ Assets
Net Profit Margin
62.5%
NI ÷ Revenue
Debt / Equity
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$115.4B
Per Share (approx.)
$346.45
25% Margin of Safety
$259.84
Conservative entry
50% Margin of Safety
$173.23
Buffett's ideal entry
Growth Rate Used
11.5%
Latest FCF
$4.2B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$3.6B$1.5B$1.6B$1.6B7.5%42.7%$1.9B
2017$3.6B$4.1B$1.7B$4.1B18.1%111.5%$1.9B
2018$4.3B$2.0B$2.3B$2.0B7.6%45.5%$1.4B
2019$4.9B$2.1B$2.4B$2.0B8.1%43.5%$1.6B
2020$4.9B$2.1B$2.5B$2.1B8.0%43.1%$1.6B
2021$4.7B$2.6B$2.3B$2.7B9.6%56.2%$2.8B
2022$5.0B$2.7B$3.0B$2.7B10.0%53.6%$2.7B
2023$5.6B$3.2B$3.4B$3.3B12.1%57.8%$2.9B
2024$6.1B$3.5B$3.6B$3.5B13.3%57.5%$2.9B
2025$6.5B$4.1B$4.2B$4.1B14.2%62.5%$4.4B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

CME GROUP INC. (CME) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • The Ultimate Toll Bridge: CME doesn't bet on whether the market goes up or down; they bet on the fact that people will bet. They capture a fee on the volatility itself. It is the rarest of businesses: one that profits from uncertainty without taking the risk.
  • The Liquidity Flywheel: This is a classic network effect. A trader goes to CME because that's where the liquidity is; liquidity stays because that's where the traders are. To displace them, a competitor doesn't just need better software—they need to move the entire global financial ecosystem. That is a moat built of granite.
  • Asset-Light Compounding: Revenue scaled from $3.6B to $6.5B without requiring massive factories or expensive inventories. They sell "access" and "trust."
  • Attractive Entry: Berkshire likes "wonderful businesses at fair prices." This becomes a "no-brainer" when the price reflects a utility multiple rather than a growth multiple, allowing us to capture the spread between the low cost of capital and the high ROE (14.2%).

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there."

  • The "Invisible" Disruption (DeFi/Smart Contracts): The greatest threat isn't another exchange; it's the elimination of the need for a centralized clearinghouse. If programmable money and atomic settlement (T+0) move the global derivative market to a decentralized ledger, the "toll booth" is bypassed entirely. The plumbing is replaced by a wireless signal.
  • Regulatory Cap: Since CME operates as a government-sanctioned utility, the government can decide the toll is too high. A mandate to cap transaction fees or force "open access" to their liquidity pool would collapse the margins.
  • The Risk Model Collapse: While they don't take the directional trade, they manage the clearing. A "Black Swan" event so violent that it exceeds all margin requirements and default funds could lead to a systemic solvency crisis. The house doesn't gamble, but the house can still burn down.
  • Verdict on Risk: The most likely permanent impairment is Regulatory Capture/Fee Compression, likely playing out over the next 5–10 years as political pressure on "financial middlemen" increases.

💰 Valuation & Margin of Safety

Note: There is a discrepancy in the provided DCF per-share math. Based on the total valuation of $115.4B and current share count (~530M), the intrinsic value is approximately $217.74, not $1,732.

  • Intrinsic value estimate: $217.74 per share
  • 25% margin of safety entry: $163.30 (conservative)
  • 50% margin of safety entry: $108.87 (Buffett's ideal)
  • Current Status: Fairly Valued. If the market price is hovering near $210–$220, we are paying full price for a wonderful business. There is currently no "fat pitch" here.

Verdict: WATCH

The moat is undisputed, but the price offers no margin of safety. We wait for a systemic panic to drive the price toward $160 before deploying capital. Conviction in the business is high; conviction in the current price is low.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.