Previous Close | $17.34 |
Intrinsic Value | $3.01 |
Upside potential | -83% |
Data is not available at this time.
Invesco Ltd. is a global investment management firm operating in the asset management industry, serving institutional and retail clients across equities, fixed income, alternatives, and multi-asset strategies. The company generates revenue primarily through management fees, performance fees, and other advisory services, with a diversified product lineup including mutual funds, ETFs, and separately managed accounts. Invesco competes in a highly fragmented market, leveraging its scale, brand recognition, and global distribution network to maintain a mid-tier position among asset managers. The firm has strategically expanded through acquisitions, such as the OppenheimerFunds deal, to bolster its market share and product depth. Despite industry headwinds like fee compression and passive investment trends, Invesco maintains relevance through active and passive offerings, though its growth trajectory remains challenged by shifting investor preferences and competitive pressures.
Invesco reported revenue of $6.07 billion for FY 2024, with net income of $774.8 million, reflecting a net margin of approximately 12.8%. Diluted EPS stood at $1.18, while operating cash flow was robust at $1.19 billion, indicating efficient cash conversion. Capital expenditures were modest at $69.1 million, suggesting disciplined operational spending. The firm’s profitability metrics are in line with industry peers, though fee pressures and market volatility pose ongoing challenges to margin stability.
The company’s earnings power is supported by its diversified asset base and fee-driven model, though active outflows in certain segments may weigh on future performance. Capital efficiency is adequate, with operating cash flow covering dividends and investments. However, elevated debt levels could constrain financial flexibility if earnings face sustained pressure. The firm’s ability to optimize its product mix and cost structure will be critical to maintaining capital returns.
Invesco’s balance sheet shows $1.5 billion in cash and equivalents against total debt of $7.55 billion, indicating a leveraged but manageable position. The debt load, partly from acquisitions, requires careful monitoring, particularly in rising rate environments. Liquidity remains sufficient for near-term obligations, but sustained outflows or market downturns could strain leverage ratios. Shareholders’ equity is supported by AUM stability, though credit risk persists.
Organic growth has been muted due to industry-wide outflows from active strategies, though strategic acquisitions provide some offset. The dividend payout of $1.33 per share reflects a commitment to returning capital, with a yield competitive within the sector. Future growth hinges on product innovation and cost management, but near-term headwinds may limit upside. Dividend sustainability appears reasonable given current cash flows.
Invesco trades at a valuation reflective of its mid-tier position and mixed growth prospects. Market expectations are tempered by industry challenges, including passive adoption and fee compression. The stock’s performance will likely hinge on execution in high-growth segments like ETFs and alternatives, as well as debt reduction progress. Investor sentiment remains cautious pending clearer signs of AUM stabilization.
Invesco’s strengths include its global footprint, diversified product suite, and strong brand, but it faces intensifying competition and structural industry shifts. The outlook is neutral, with potential upside from market recovery or strategic repositioning. Cost discipline and innovation in passive and ESG offerings could differentiate the firm, though macroeconomic uncertainty and client redemptions remain key risks.
Company filings (10-K), investor presentations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |