Valuation Evercore Inc.

Stocks

Market Closed - NYSE Other stock markets 21:00:02 17/06/2026 BST			5-day change	1st Jan Change
367.04 ^USD	-1.81%		+2.78%	+7.87%

06-17	Munters Explores Sale of Foodtech Division	FW
06-17	Singapore Sovereign Wealth Fund Nears Sale of $2 Billion of Private Credit Stakes	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,301	4,236	6,444	10,552	13,160	14,460	-	-
Change	-	-20.08%	52.11%	63.76%	24.71%	9.87%	-	-
Enterprise Value (EV) ¹	5,099	4,236	7,252	11,382	14,257	13,703	13,336	12,997
Change	-	-16.91%	71.18%	56.95%	25.25%	-3.88%	-2.68%	-2.54%
P/E	7.95x	9.4x	26.9x	30.5x	24.2x	21.1x	17.5x	19.3x
PBR	3.91x	-	4.1x	6.19x	6.45x	6.2x	5.33x	4.38x
PEG	-	-0.3x	-0.6x	0.7x	0.4x	0.9x	0.8x	-2.04x
Capitalization / Revenue	1.6x	1.52x	2.63x	3.51x	3.39x	3.07x	2.69x	2.67x
EV / Revenue	1.54x	1.52x	2.96x	3.79x	3.67x	2.91x	2.49x	2.4x
EV / EBITDA	4.37x	5.65x	17.7x	19.6x	16.4x	12x	9.8x	9.44x
EV / EBIT	4.48x	5.86x	18.8x	20.4x	17x	12.5x	9.89x	9.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.72	2.88	3.04	3.16	3.32	3.545	3.809	4.102
Rate of return	2%	2.64%	1.78%	1.14%	0.98%	0.97%	1.04%	1.12%
EPS ²	17.08	11.61	6.37	9.08	14.05	17.37	21.01	19.02
Distribution rate	15.9%	24.8%	47.7%	34.8%	23.6%	20.4%	18.1%	21.6%
Net sales ¹	3,317	2,786	2,449	3,003	3,884	4,706	5,366	5,412
EBITDA ¹	1,166	750.4	409.8	581.7	871.2	1,143	1,360	1,376
EBIT ¹	1,138	722.7	385.4	557.3	838.6	1,100	1,348	1,323
Net income ¹	740.1	476.5	255.5	378.3	591.9	740	858.8	774.3
Net Debt ¹	-202.1	-	808.1	830.1	1,096	-756.2	-1,124	-1,463
Reference price ²	135.85	109.08	171.05	277.19	340.25	367.04	367.04	367.04
Nbr of stocks (in thousands)	39,019	38,838	37,673	38,069	38,678	38,682	-	-
Announcement Date	02/02/22	01/02/23	31/01/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
EVERCORE INC.	21.53x	2.91x	11.99x	0.95%	14.46B
MORGAN STANLEY	18.64x	7.65x	-	1.91%	348B
THE GOLDMAN SACHS GROUP, INC.	18.33x	12.02x	-	1.69%	334B
CITIGROUP INC.	13.17x	-	-	1.74%	244B
CHARLES SCHWAB	15.93x	-	-	1.37%	163B
CITIC SECURITIES COMPANY LIMITED	10.87x	0.99x	-	3.24%	58.67B
YUANTA FINANCIAL HOLDING CO., LTD.	18.05x	6.02x	-	3.05%	27.64B
NOMURA HOLDINGS, INC.	11.06x	7.47x	-	3.67%	25.78B
HUATAI SECURITIES CO., LTD.	9.86x	7.33x	-	3.21%	25.66B
LPL FINANCIAL HOLDINGS INC.	15.98x	1.46x	9.45x	0.42%	24.26B
Average	15.34x	5.73x	10.72x	2.12%	126.6B
Weighted average by Cap.	16.43x	8.57x	10.39x	1.86%