investorscraft@gmail.com

Intrinsic ValuePJT Partners Inc. (PJT)

Previous Close$173.03
Intrinsic Value
Upside potential
Previous Close
$173.03

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

PJT Partners Inc. operates as a premier global advisory-focused investment bank, specializing in strategic advisory, restructuring, and fund placement services. The firm serves corporations, financial sponsors, institutional investors, and governments, leveraging deep industry expertise to navigate complex transactions. PJT differentiates itself through a conflict-free advisory model, ensuring unbiased recommendations in mergers, acquisitions, and capital raises. Its restructuring practice is particularly notable, often leading high-profile distressed situations. The company competes with larger bulge-bracket banks but maintains a niche advantage in high-touch, independent advice. PJT’s fund placement division further strengthens its market position by connecting institutional investors with private equity and hedge funds, capitalizing on growing demand for alternative investments. This diversified yet specialized approach allows PJT to sustain high-margin revenue streams while mitigating cyclical risks inherent in investment banking.

Revenue Profitability And Efficiency

PJT reported $1.49 billion in revenue for FY 2024, with net income of $134.4 million, reflecting a net margin of approximately 9%. Diluted EPS stood at $4.92, supported by disciplined cost management. Operating cash flow was robust at $531 million, significantly exceeding capital expenditures of $3.3 million, indicating strong cash generation efficiency. The firm’s advisory-centric model drives high incremental margins, though revenue volatility is inherent to transaction-based businesses.

Earnings Power And Capital Efficiency

The company’s capital efficiency is underscored by its asset-light model, requiring minimal fixed investments. Return on equity is tempered by the partnership structure and conservative leverage, but cash conversion remains exceptional. PJT’s earnings power is closely tied to advisory fee volumes, which fluctuate with market activity. The firm’s ability to maintain profitability in varying cycles highlights its pricing power and operational flexibility.

Balance Sheet And Financial Health

PJT’s balance sheet is solid, with $483.9 million in cash and equivalents against $354.5 million of total debt, yielding a net cash position. The low debt-to-equity ratio reflects a conservative financial policy. Liquidity is ample to fund growth initiatives or weather downturns, though the partnership model limits aggressive leverage. Shareholder equity is stable, with no significant off-balance-sheet risks observed.

Growth Trends And Dividend Policy

Revenue growth is cyclical, dependent on M&A and restructuring activity, but PJT has consistently gained market share in niche segments. The firm pays a modest dividend ($1.00 per share), prioritizing reinvestment and retention for talent compensation. Share count has remained steady, suggesting minimal dilution. Long-term growth hinges on expanding advisory mandates and deepening client relationships in volatile markets.

Valuation And Market Expectations

The stock trades at a premium to traditional banks, reflecting PJT’s high-margin advisory focus and lower capital intensity. Market expectations price in sustained demand for independent advice, though macroeconomic headwinds may pressure near-term deal volumes. Valuation multiples align with peers, but PJT’s specialized positioning justifies a resilience premium in downturns.

Strategic Advantages And Outlook

PJT’s key strengths include its conflict-free model, elite talent retention, and restructuring leadership. The outlook remains cautiously optimistic, with secular growth in restructuring and private capital markets offsetting cyclical advisory risks. Strategic expansion into ESG advisory and international markets could unlock incremental opportunities, though competition for talent and deals remains intense.

Sources

10-K (CIK: 0001626115), company filings

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