investorscraft@gmail.com

Intrinsic ValueMoelis & Company (MC)

Previous Close$71.67
Intrinsic Value
Upside potential
Previous Close
$71.67

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

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

Company 10-K filings, 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