investorscraft@gmail.com

Intrinsic Value of Invesco Ltd. (IVZ)

Previous Close$17.34
Intrinsic Value
Upside potential
Previous Close
$17.34

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount