investorscraft@gmail.com

Intrinsic Value of Cohen & Steers, Inc. (CNS)

Previous Close$76.77
Intrinsic Value
Upside potential
Previous Close
$76.77

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

Cohen & Steers, Inc. is a specialized investment manager with a focus on real assets, including real estate securities, infrastructure, and natural resource equities. The firm operates in the asset management industry, generating revenue primarily through investment advisory fees tied to assets under management (AUM). Its niche expertise in real estate investment trusts (REITs) and alternative income strategies distinguishes it from broader asset managers. The company serves institutional and individual investors, leveraging its research-driven approach to deliver targeted exposure to inflation-sensitive assets. Cohen & Steers maintains a competitive edge through its deep sector knowledge, long-term performance track record, and ability to capitalize on structural trends like urbanization and demographic shifts. Its market position is reinforced by a reputation as a pioneer in listed real estate investing, with a global footprint that enhances its appeal to diversified portfolios.

Revenue Profitability And Efficiency

In FY 2024, Cohen & Steers reported revenue of $517.4 million, with net income of $151.3 million, reflecting a net margin of approximately 29.2%. Diluted EPS stood at $2.97, indicating efficient earnings conversion. Operating cash flow was $96.7 million, though capital expenditures of $11.7 million suggest moderate reinvestment needs. The firm’s profitability metrics underscore its ability to monetize its specialized investment focus effectively.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light model, with scalable AUM-based fees supporting high incremental margins. Capital efficiency is evident in its ability to generate substantial operating cash flow relative to revenue, though debt of $141.1 million against cash reserves of $183.0 million indicates a balanced leverage profile. The diluted EPS growth reflects disciplined cost management and revenue scalability.

Balance Sheet And Financial Health

Cohen & Steers maintains a solid balance sheet, with $183.0 million in cash and equivalents against $141.1 million in total debt, providing liquidity flexibility. The absence of excessive leverage and healthy cash reserves positions the firm to navigate market volatility while supporting strategic initiatives, such as product expansion or share repurchases, without compromising financial stability.

Growth Trends And Dividend Policy

The company has demonstrated consistent dividend distributions, with a dividend per share of $2.36 in FY 2024, reflecting a commitment to shareholder returns. Growth is tied to AUM expansion and market appreciation of real assets, though performance may fluctuate with macroeconomic conditions. The dividend policy aligns with its cash-generative business model, balancing reinvestment needs with investor payouts.

Valuation And Market Expectations

With a market capitalization derived from 50.4 million shares outstanding, the firm’s valuation likely reflects its niche expertise and premium positioning in real asset management. Investors may price in expectations of sustained demand for inflation-hedging strategies, though fee pressure and competitive dynamics in asset management could influence multiples.

Strategic Advantages And Outlook

Cohen & Steers’ strategic advantages lie in its specialized focus, research depth, and brand recognition in real assets. The outlook hinges on continued investor appetite for alternative income solutions and the firm’s ability to innovate within its core competencies. Macro trends like rising interest rates and inflation could drive demand for its strategies, though market cyclicality remains a risk.

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