Previous Close | $291.53 |
Intrinsic Value | $241.71 |
Upside potential | -17% |
Data is not available at this time.
Evercore Inc. operates as a premier independent investment banking advisory firm, specializing in mergers and acquisitions, restructuring, and capital markets advisory. The company serves a global clientele of corporations, institutional investors, and governments, leveraging deep sector expertise to deliver tailored financial solutions. Unlike traditional bulge-bracket banks, Evercore differentiates itself through a conflict-free advisory model, prioritizing client alignment over proprietary trading or lending activities. This positioning allows it to attract high-profile mandates in competitive dealmaking environments. The firm’s revenue is primarily fee-based, driven by transaction success and long-term client relationships, with a focus on high-margin advisory work. Its market niche—independent advice with senior banker involvement—grants it a reputation for excellence in complex, cross-border transactions. While smaller than integrated Wall Street peers, Evercore’s selectivity and intellectual capital enable it to punch above its weight in key sectors like technology, healthcare, and energy.
Evercore reported $2.99 billion in revenue for FY 2024, with net income of $378 million, reflecting a 12.6% net margin. Diluted EPS stood at $9.08, demonstrating efficient earnings conversion. Operating cash flow of $988 million underscores strong cash generation, though capital expenditures were modest at $30 million, typical for a service-oriented firm. The revenue mix is heavily weighted toward high-value advisory fees, contributing to robust profitability metrics.
The firm’s earnings power is evident in its ability to sustain mid-teens net margins despite market volatility, aided by a capital-light model. With no significant balance sheet constraints, Evercore allocates capital toward talent retention and strategic hires rather than fixed assets. This focus on human capital as the primary investment driver enhances returns on equity, though precise ROE figures would require additional disclosure.
Evercore maintains a solid liquidity position with $873 million in cash and equivalents against $923 million of total debt, indicating manageable leverage. The balance sheet is structured to support operational flexibility, with no apparent near-term refinancing risks. The absence of heavy asset commitments aligns with its advisory-centric model, ensuring financial resilience even during economic downturns.
Revenue growth has been steady, supported by sustained demand for independent advisory services. The firm’s $3.20 annual dividend per share reflects a commitment to returning capital to shareholders, though the payout ratio remains conservative to preserve liquidity for strategic initiatives. Future growth may hinge on expanding its international footprint and sector-specific expertise.
At a diluted EPS of $9.08, Evercore trades at a premium to traditional banks, reflecting its niche positioning and higher-margin revenue streams. Market expectations likely price in continued leadership in high-value advisory work, though macroeconomic headwinds could pressure deal volumes in cyclical sectors.
Evercore’s key advantages include its conflict-free model, senior banker-led engagements, and sector specialization. The outlook remains positive given secular trends toward independent advice, though competition for talent and deal flow persists. Strategic focus on deepening client relationships and selective geographic expansion should support long-term value creation.
Company filings (10-K), Bloomberg
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 |