Data is not available at this time.
Moelis & Company operates as a leading global independent investment bank, specializing in advisory services across mergers & acquisitions, restructurings, capital markets, and other strategic transactions. The firm generates revenue primarily through advisory fees, leveraging its deep industry expertise and senior banker-led approach to provide tailored solutions to corporations, governments, and financial sponsors. Unlike bulge-bracket banks, Moelis maintains a lean, conflict-free model, prioritizing high-touch client relationships over proprietary trading or lending activities. The company competes in a fragmented but highly lucrative sector, where differentiation hinges on reputation, execution capability, and sector specialization. Its market position is strengthened by a global footprint with offices in key financial centers, though it faces intense competition from both full-service banks and boutique advisors. The advisory business is cyclical, with performance tied to macroeconomic conditions and M&A activity levels, but Moelis has demonstrated resilience through varied market environments by focusing on complex, high-value transactions.
In FY 2024, Moelis reported revenue of $1.19 billion, with net income of $136 million, reflecting a net margin of approximately 11.4%. The firm's diluted EPS stood at $1.78, supported by disciplined cost management despite variable compensation pressures inherent in the advisory business. Operating cash flow was robust at $427 million, significantly exceeding net income due to non-cash adjustments and working capital efficiency. Capital expenditures were modest at $12.1 million, consistent with the asset-light nature of the business model.
The company demonstrates strong earnings power relative to its equity base, with ROE metrics influenced by fluctuating deal volumes. Capital efficiency is high given the service-based model requiring minimal fixed assets, though human capital intensity drives operating leverage. The $412 million cash position provides liquidity for strategic hires and potential share repurchases, while the $223 million debt load appears manageable against cash generation capabilities.
Moelis maintains a conservative balance sheet with $412 million in cash and equivalents against $223 million of total debt, indicating substantial net cash. The capital structure is low-risk given the absence of significant leverage or trading book exposures. Working capital requirements are minimal, and the firm has no meaningful physical asset base, resulting in high financial flexibility to navigate industry cycles.
Historical performance reflects sensitivity to M&A market conditions, with growth dependent on transaction volumes and wallet share gains. The company has maintained a consistent dividend policy, paying $2.50 per share in FY 2024, yielding approximately 3-4% based on recent share prices. Payout ratios appear sustainable given cash generation, though dividends may fluctuate with earnings cyclicality in the advisory business.
Trading at a P/E multiple around 15-20x based on FY 2024 earnings, the market appears to price in expectations of mid-single digit long-term growth, accounting for industry cyclicality. Valuation premiums/discounts to peers reflect Moelis' pure-play advisory model versus diversified banks. Current multiples suggest investors anticipate stable deal flow without major macroeconomic disruptions in the near term.
Key advantages include the firm's pure-advisory focus, senior banker retention, and reputation for handling complex transactions. Near-term performance will hinge on global M&A activity levels, with secular growth drivers like corporate restructuring and private capital deployment providing tailwinds. The lack of balance sheet risk positions Moelis favorably during periods of financial market volatility compared to integrated banks.
Company 10-K filings, investor presentations
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 |