Valuation Evercore Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 17/07/2025 am IST			5-day change	1st Jan Change
293.86 ^USD	+2.39%		+2.93%	+6.01%

12/07	Evercore Inc. Enters into Note Purchase Agreement	CI
10/07	Aon plc Appoints Hallie Miller as Head of Investor Relations	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	11,095	-	-
Change	-	18.99%	-20.08%	52.11%	63.76%	5.15%	-	-
Enterprise Value (EV) ¹	4,002	5,099	4,236	7,252	11,382	11,970	11,970	11,970
Change	-	27.41%	-16.91%	71.18%	56.95%	5.16%	0%	0%
P/E ratio	13.3x	7.95x	9.4x	26.9x	30.5x	27.5x	18.8x	14.8x
PBR	3.64x	3.91x	-	4.1x	6.19x	6.58x	5.26x	3.87x
PEG	-	0x	-0.3x	-0.6x	0.7x	1.5x	0.4x	0.6x
Capitalization / Revenue	1.91x	1.6x	1.52x	2.63x	3.51x	3.4x	2.7x	2.37x
EV / Revenue	1.72x	1.54x	1.52x	2.96x	3.79x	3.67x	2.91x	2.56x
EV / EBITDA	6.01x	4.37x	5.65x	17.7x	19.6x	18.3x	11.2x	9x
EV / EBIT	6.26x	4.48x	5.86x	18.8x	20.4x	19x	11.7x	9.43x
EV / FCF	-	37,57,525x	-	-	-	-	-	-
FCF Yield	-	0%	-	-	-	-	-	-
Dividend per Share ²	2.35	2.72	2.88	3.04	3.16	3.327	3.55	3.74
Rate of return	2.14%	2%	2.64%	1.78%	1.14%	1.13%	1.21%	1.27%
EPS ²	8.22	17.08	11.61	6.37	9.08	10.7	15.64	19.82
Distribution rate	28.6%	15.9%	24.8%	47.7%	34.8%	31.1%	22.7%	18.9%
Net sales ¹	2,327	3,317	2,786	2,449	3,003	3,259	4,108	4,679
EBITDA ¹	665.5	1,166	750.4	409.8	581.7	654	1,065	1,330
EBIT ¹	639.3	1,138	722.7	385.4	557.3	628.7	1,021	1,269
Net income ¹	350.6	740.1	476.5	255.5	378.3	445	646	799
Net Debt ¹	-453.1	-202.1	-	808.1	830.1	874.6	874.6	874.6
Reference price ²	109.64	135.85	109.08	171.05	277.19	293.86	293.86	293.86
Nbr of stocks (in thousands)	40,632	39,019	38,838	37,673	38,069	38,659	-	-
Announcement Date	03/02/21	02/02/22	01/02/23	31/01/24	05/02/25	-	-	-

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.	26.82x	3.67x	18.3x	1.16%	1.11TCr
MORGAN STANLEY	16.36x	6.89x	-	2.73%	23TCr
THE GOLDMAN SACHS GROUP, INC.	15.66x	10.2x	-	1.87%	21TCr
CHARLES SCHWAB	21.81x	-	-	1.18%	17TCr
CITIGROUP INC.	12.1x	-	-	2.56%	17TCr
CITIC SECURITIES COMPANY LIMITED	16.98x	2.88x	-	2.13%	5.68TCr
RAYMOND JAMES FINANCIAL, INC.	15.48x	1.56x	7.61x	1.28%	3.15TCr
LPL FINANCIAL HOLDINGS INC.	24.17x	2.09x	13.09x	0.34%	2.94TCr
CSC FINANCIAL CO., LTD.	9.14x	-	-	3.55%	2.45TCr
HUATAI SECURITIES CO., LTD.	11.33x	6.13x	-	2.75%	2.2TCr
Average	16.99x	4.78x	13.00x	1.96%	9.42TCr
Weighted average by Cap.	16.48x	7.05x	11.49x	2.08%