investorscraft@gmail.com

Intrinsic Value of Evercore Inc. (EVR)

Previous Close$291.53
Intrinsic Value
Upside potential
Previous Close
$291.53

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company filings (10-K), Bloomberg

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