Valuation Evercore Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 18/07/2026 am IST			5-day change	1st Jan Change
341.54 ^USD	-2.34%		+2.03%	+0.38%

17/07	Intuitive Surgical falls as Obamacare concerns rekindle medtech demand debate	RE
16/07	PayPal Said to be Working With Goldman, Evercore Amid Stripe-Advent Pursuit	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	13,212	-	-
Change	-	-20.08%	52.11%	63.76%	24.71%	0.39%	-	-
Enterprise Value (EV) ¹	5,099	4,236	7,252	11,382	14,257	12,412	12,056	11,725
Change	-	-16.91%	71.18%	56.95%	25.25%	-12.94%	-2.86%	-2.75%
P/E	7.95x	9.4x	26.9x	30.5x	24.2x	19x	15.8x	17.6x
PBR	3.91x	-	4.1x	6.19x	6.45x	6.81x	5.5x	4.62x
PEG	-	-0.3x	-0.6x	0.7x	0.4x	0.7x	0.8x	-1.7x
Capitalization / Revenue	1.6x	1.52x	2.63x	3.51x	3.39x	2.74x	2.43x	2.43x
EV / Revenue	1.54x	1.52x	2.96x	3.79x	3.67x	2.57x	2.22x	2.16x
EV / EBITDA	4.37x	5.65x	17.7x	19.6x	16.4x	10.7x	8.59x	8.53x
EV / EBIT	4.48x	5.86x	18.8x	20.4x	17x	11x	8.9x	8.87x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.72	2.88	3.04	3.16	3.32	3.551	3.809	4.102
Rate of return	2%	2.64%	1.78%	1.14%	0.98%	1.04%	1.12%	1.2%
EPS ²	17.08	11.61	6.37	9.08	14.05	17.95	21.61	19.36
Distribution rate	15.9%	24.8%	47.7%	34.8%	23.6%	19.8%	17.6%	21.2%
Net sales ¹	3,317	2,786	2,449	3,003	3,884	4,821	5,429	5,435
EBITDA ¹	1,166	750.4	409.8	581.7	871.2	1,155	1,404	1,375
EBIT ¹	1,138	722.7	385.4	557.3	838.6	1,125	1,355	1,322
Net income ¹	740.1	476.5	255.5	378.3	591.9	763.2	867.1	787
Net Debt ¹	-202.1	-	808.1	830.1	1,096	-799.9	-1,155	-1,487
Reference price ²	135.85	109.08	171.05	277.19	340.25	341.54	341.54	341.54
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.	19.03x	2.57x	10.74x	1.04%	1.32TCr
MORGAN STANLEY	16.63x	7.26x	-	2%	34TCr
THE GOLDMAN SACHS GROUP, INC.	15.08x	10.9x	-	1.79%	33TCr
CITIGROUP INC.	11.64x	-	-	1.95%	22TCr
CHARLES SCHWAB	16.85x	-	-	1.25%	18TCr
CITIC SECURITIES COMPANY LIMITED	10.72x	0.97x	-	3.14%	5.86TCr
NOMURA HOLDINGS, INC.	11.33x	8.32x	-	3.78%	2.74TCr
CSC FINANCIAL CO., LTD.	7.2x	-	-	4.04%	2.72TCr
YUANTA FINANCIAL HOLDING CO., LTD.	15.25x	4.88x	-	3.62%	2.67TCr
LPL FINANCIAL HOLDINGS INC.	16.94x	1.53x	9.82x	0.37%	2.6TCr
Average	14.07x	5.21x	10.28x	2.3%	12.38TCr
Weighted average by Cap.	14.78x	7.96x	10.13x	1.96%