investorscraft@gmail.com

Intrinsic Value of Franklin Resources, Inc. (BEN)

Previous Close$27.01
Intrinsic Value
Upside potential
Previous Close
$27.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %-5.2NaN
Revenue, $7849NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m6747NaN
Operating income, $m1102NaN
EBITDA, $m1545NaN
Interest expense (income), $mNaN
Earnings before tax, $m1157NaN
Tax expense, $m312NaN
Net income, $m845NaN

BALANCE SHEET

Cash and short-term investments, $m4783NaN
Total assets, $m28061NaN
Adjusted assets (=assets-cash), $m23278NaN
Average production assets, $m10771NaN
Working capital, $m1522NaN
Total debt, $m8990NaN
Total liabilities, $m15762NaN
Total equity, $m12299NaN
Debt-to-equity ratio0.731NaN
Adjusted equity ratio0.330NaN

CASH FLOW

Net income, $m845NaN
Depreciation, amort., depletion, $m443NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1957NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-90NaN
Free cash flow, $m2047NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m1522
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount