Valuation Evercore Inc.

Equities

Market Closed - Nyse Other stock markets 21:00:02 09/02/2026 GMT			5-day change	1st Jan Change
359.65 ^USD	+0.54%		+1.81%	+5.70%

02-09	Waters Corporation completed the acquisition of Biosciences and Diagnostics Solutions Business of Becton, Dickinson and Company in a transaction valued at $18.8 billion.	CI
02-09	Transocean Ltd. signed a definitive agreement to acquire Valaris Limited. for $5.7 billion.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	4,455	5,301	4,236	6,444	10,552	13,836	13,836	-
Change	-	18.99%	-20.08%	52.11%	63.76%	31.12%	0%	-
Enterprise Value (EV) ¹	4,002	5,099	4,236	7,252	11,382	14,908	13,759	13,515
Change	-	27.41%	-16.91%	71.18%	56.95%	30.97%	-7.7%	-1.77%
P/E ratio	13.3x	7.95x	9.4x	26.9x	30.5x	24.2x	20.1x	16.5x
PBR	3.64x	3.91x	-	4.1x	6.19x	7.09x	6.15x	5.07x
PEG	-	0x	-0.3x	-0.6x	0.7x	0.4x	0.6x	0.7x
Capitalization / Revenue	1.91x	1.6x	1.52x	2.63x	3.51x	3.39x	2.9x	2.57x
EV / Revenue	1.72x	1.54x	1.52x	2.96x	3.79x	4.05x	2.89x	2.51x
EV / EBITDA	6.01x	4.37x	5.65x	17.7x	19.6x	19.1x	11.9x	9.64x
EV / EBIT	6.26x	4.48x	5.86x	18.8x	20.4x	19.7x	12.2x	9.82x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.35	2.72	2.88	3.04	3.16	3.419	3.496	3.665
Rate of return	2.14%	2%	2.64%	1.78%	1.14%	0.95%	0.97%	1.02%
EPS ²	8.22	17.08	11.61	6.37	9.08	14.05	17.89	21.85
Distribution rate	28.6%	15.9%	24.8%	47.7%	34.8%	25.9%	19.5%	16.8%
Net sales ¹	2,327	3,317	2,786	2,449	3,003	3,884	4,763	5,387
EBITDA ¹	665.5	1,166	750.4	409.8	581.7	871.2	1,158	1,402
EBIT ¹	639.3	1,138	722.7	385.4	557.3	838.6	1,127	1,377
Net income ¹	350.6	740.1	476.5	255.5	378.3	591.9	765.8	916.6
Net Debt ¹	-453.1	-202.1	-	808.1	830.1	1,071	-77.09	-321
Reference price ²	109.64	135.85	109.08	171.05	277.19	359.65	359.65	359.65
Nbr of stocks (in thousands)	40,632	39,019	38,838	37,673	38,069	38,678	38,678	-
Announcement Date	03/02/21	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EVERCORE INC.	27.15x	4.05x	19.13x	0.96%	13.84B
THE GOLDMAN SACHS GROUP, INC.	19.02x	11.27x	-	1.51%	291B
MORGAN STANLEY	18.12x	7.33x	-	2.15%	285B
CITIGROUP INC.	17.08x	-	-	1.9%	214B
CHARLES SCHWAB	22.47x	7.95x	13.65x	1.03%	187B
CITIC SECURITIES COMPANY LIMITED	14.31x	1.34x	-	2.42%	59.11B
RAYMOND JAMES FINANCIAL, INC.	14.72x	-	-	1.27%	33.93B
LPL FINANCIAL HOLDINGS INC.	35.93x	2.23x	14.92x	0.32%	30.83B
HUATAI SECURITIES CO., LTD.	12.03x	6.27x	-	2.49%	26.84B
NOMURA HOLDINGS, INC.	11.65x	7.33x	-	3.53%	25.6B
Average	19.25x	5.97x	15.90x	1.76%	116.75B
Weighted average by Cap.	18.85x	8.07x	14.15x	1.73%