Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Ameriprise Financial, Inc. (AMP)

Previous Close$562.44
Intrinsic Value$680.05
Upside potential  +21%
Previous Close
$562.44
Intrinsic Value
$680.05
Potential        
+21%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %6.3NaN
Revenue, $14271NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m10891NaN
Operating income, $m3380NaN
EBITDA, $m3340NaN
Interest expense (income), $mNaN
Earnings before tax, $m3182NaN
Tax expense, $m623NaN
Net income, $m2559NaN

BALANCE SHEET

Cash and short-term investments, $m7097NaN
Total assets, $m158468NaN
Adjusted assets (=assets-cash), $m151371NaN
Average production assets, $m3449NaN
Working capital, $m-10322NaN
Total debt, $m6215NaN
Total liabilities, $m154855NaN
Total equity, $m3613NaN
Debt-to-equity ratio1.720NaN
Adjusted equity ratio-0.016NaN

CASH FLOW

Net income, $m2559NaN
Depreciation, amort., depletion, $m-40NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m4407NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-182NaN
Free cash flow, $m4589NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-10322
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount