Valuation Evercore Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 18/09/2024 BST			5-day change	1st Jan Change
246.60 ^USD	+0.15%		+6.47%	+44.17%

09-18	Sector Update: Financial Stocks Mixed Late Afternoon	MT
09-18	Evercore Tapped by Vista Equity Partners to Sell Finastra's Unit	MT

Fiscal Period: Dezember	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	2,922	4,455	5,301	4,236	6,444	9,454	-	-
Change	-	52.46%	18.99%	-20.08%	52.11%	46.71%	-	-
Enterprise Value (EV) ¹	2,663	4,002	5,099	4,236	7,252	10,251	10,251	10,251
Change	-	50.25%	27.41%	-16.91%	71.18%	41.35%	0%	0%
P/E ratio	10.9x	13.3x	7.95x	9.4x	26.9x	24.6x	17.6x	17.1x
PBR	3.37x	3.64x	3.91x	-	4.1x	5.88x	5.29x	4.73x
PEG	-	0.7x	0x	-0.3x	-0.6x	0.4x	0.4x	5.94x
Capitalization / Revenue	1.44x	1.91x	1.6x	1.52x	2.63x	3.23x	2.71x	2.46x
EV / Revenue	1.31x	1.72x	1.54x	1.52x	2.96x	3.5x	2.93x	2.66x
EV / EBITDA	5.03x	6.01x	4.37x	5.65x	17.7x	17.9x	11.3x	9.56x
EV / EBIT	5.34x	6.26x	4.48x	5.86x	18.8x	18.7x	12x	9.87x
EV / FCF	6,138,373x	-	3,757,525x	-	-	-	-	-
FCF Yield	0%	-	0%	-	-	-	-	-
Dividend per Share ²	2.24	2.35	2.72	2.88	3.04	3.177	3.401	3.738
Rate of return	3%	2.14%	2%	2.64%	1.78%	1.29%	1.38%	1.52%
EPS ²	6.89	8.22	17.08	11.61	6.37	10.04	14.03	14.43
Distribution rate	32.5%	28.6%	15.9%	24.8%	47.7%	31.7%	24.3%	25.9%
Net sales ¹	2,033	2,327	3,317	2,786	2,449	2,927	3,493	3,850
EBITDA ¹	529.5	665.5	1,166	750.4	409.8	571.5	908.4	1,072
EBIT ¹	498.5	639.3	1,138	722.7	385.4	549.5	853.9	1,038
Net income ¹	297.4	350.6	740.1	476.5	255.5	417.1	576.3	599
Net Debt ¹	-258.7	-453.1	-202.1	-	808.1	797.1	797.1	797.1
Reference price ²	74.76	109.64	135.85	109.08	171.05	246.60	246.60	246.60
Nbr of stocks (in thousands)	39,086	40,632	39,019	38,838	37,673	38,336	-	-
Announcement Date	29/01/20	03/02/21	02/02/22	01/02/23	31/01/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
EVERCORE INC.	24.57x	3.5x	17.94x	+1.29%	9.44B
THE GOLDMAN SACHS GROUP, INC.	13.38x	9.63x	-	+2.38%	162B
MORGAN STANLEY	14.16x	5.98x	-	+3.59%	162B
CHARLES SCHWAB	22.75x	8.16x	15.3x	+1.61%	117B
CITIGROUP INC.	10.51x	-	-	+3.62%	113B
CITIC SECURITIES COMPANY LIMITED	14.74x	4.41x	10.63x	+2.51%	36.52B
RAYMOND JAMES FINANCIAL, INC.	13.11x	1.33x	6.59x	+1.46%	24.85B
CSC FINANCIAL CO., LTD.	5.25x	-	-	+7.84%	18.79B
CHINA MERCHANTS SECURITIES CO., LTD.	14.42x	15.43x	-	+1.93%	16.71B
LPL FINANCIAL HOLDINGS INC.	14.88x	1.5x	8.58x	+0.57%	15.74B
Average	14.77x	6.24x	11.81x	+2.68%	67.52B
Weighted average by Cap.	14.76x	7.33x	13.00x	+2.80%