Projected Income Statement: AllianceBernstein Holding L.P.

Forecast Balance Sheet: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -2,880 -1,682 -721 -624 -486 - - -
Change - 41.6% 57.13% 13.45% 22.12% - - -
Announcement Date 11/02/22 08/02/23 06/02/24 06/02/25 05/02/26 - - -
Estimates

Cash Flow Forecast: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 61.93 62.31 33.63 122.3 38.76 42.72 40.17 55.27
Change - 0.61% -46.03% 263.79% -68.32% 10.23% -5.97% 37.58%
Free Cash Flow (FCF) 1 1,237 1,059 838.7 1,284 994.1 1,291 1,420 1,992
Change - -14.39% -20.8% 53.1% -22.58% 29.87% 9.99% 40.28%
Announcement Date 11/02/22 08/02/23 06/02/24 06/02/25 05/02/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 28.35% 25.01% 30.94% 34.9% 36.18% 32.16% 32.12% 23.56%
EBIT Margin (%) 27.34% 23.36% 28.21% 32.31% 33.71% 34.41% 34.99% 32.37%
EBT Margin (%) 27.39% 20.1% 24.25% 31.86% 29.8% - - -
Net margin (%) 8.69% 6.76% 7.83% 12% 8.51% 8.11% 7.79% 5.85%
FCF margin (%) 27.85% 26.12% 24.87% 36.39% 28.2% 34.6% 35.27% 46.05%
FCF / Net Income (%) 320.53% 386.23% 317.45% 303.27% 331.55% 426.94% 452.92% 787.35%

Profitability

        
ROA 3.82% 2.53% 2.55% 4.53% 3.27% 2.9% 3% 2.7%
ROE 9.33% 6.36% 5.93% 9.08% 6.18% 6.03% 6.2% 5.9%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.39% 1.54% 1% 3.47% 1.1% 1.15% 1% 1.28%
CAPEX / EBITDA (%) 4.92% 6.15% 3.22% 9.94% 3.04% 3.56% 3.11% 5.42%
CAPEX / FCF (%) 5.01% 5.88% 4.01% 9.53% 3.9% 3.31% 2.83% 2.77%

Items per share

        
Cash flow per share 1 4.78 11.02 7.723 - - - - -
Change - 130.53% -29.91% - - - - -
Dividend per Share 1 3.9 2.95 2.69 3.26 3.38 3.525 3.901 4.205
Change - -24.36% -8.81% 21.19% 3.68% 4.28% 10.67% 7.79%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 3.88 2.69 2.34 3.71 2.97 3.315 3.53 3.17
Change - -30.67% -13.01% 58.55% -19.95% 11.62% 6.49% -10.2%
Nbr of stocks (in thousands) 98,754 100,401 111,797 113,435 90,993 93,404 93,404 93,404
Announcement Date 11/02/22 08/02/23 06/02/24 06/02/25 05/02/26 - - -
1USD
Estimates
2026 *2027 *
P/E 11.2x 10.5x
PBR - -
EV / Sales 0.93x 0.86x
Yield 9.49% 10.5%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
37.16USD
Average target price
38.86USD
Spread / Average Target
+4.57%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. AB Stock
  4. Financials AllianceBernstein Holding L.P.