investorscraft@gmail.com

Intrinsic ValueVirtus Investment Partners, Inc. (VRTS)

Previous Close$163.25
Intrinsic Value
Upside potential
Previous Close
$163.25

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

Virtus Investment Partners, Inc. operates as a multi-boutique asset management firm, providing investment strategies through a network of independent affiliate managers. The company generates revenue primarily through asset-based fees, performance fees, and distribution services, catering to institutional and retail investors. Virtus differentiates itself by offering specialized investment products across equities, fixed income, and alternatives, leveraging its decentralized model to foster innovation and agility. The firm competes in a highly fragmented industry, where scale and performance are critical to attracting and retaining assets under management (AUM). Its market position is bolstered by partnerships with high-conviction managers, allowing it to offer niche strategies that appeal to sophisticated investors seeking diversification. Virtus’s ability to align incentives with its affiliates ensures long-term stability and growth, positioning it as a trusted intermediary in the asset management ecosystem.

Revenue Profitability And Efficiency

For FY 2024, Virtus reported revenue of $902.8 million, with net income of $121.7 million, reflecting a net margin of approximately 13.5%. Diluted EPS stood at $16.89, indicating robust profitability. Operating cash flow was modest at $1.8 million, while capital expenditures were -$5.6 million, suggesting disciplined capital allocation. The firm’s revenue model remains heavily tied to AUM fluctuations and fee structures.

Earnings Power And Capital Efficiency

Virtus demonstrates solid earnings power, driven by its asset-based fee structure and performance-linked incentives. The company’s capital efficiency is underscored by its ability to generate consistent net income despite market volatility. However, the modest operating cash flow relative to net income highlights the impact of non-cash items and working capital adjustments on liquidity.

Balance Sheet And Financial Health

Virtus maintains a strong liquidity position with $399.6 million in cash and equivalents, though total debt of $2.47 billion indicates significant leverage. The balance sheet reflects the capital-intensive nature of the asset management industry, where debt is often used to fund growth initiatives or acquisitions. Investors should monitor leverage ratios and interest coverage to assess financial flexibility.

Growth Trends And Dividend Policy

Virtus has shown resilience in growing its AUM and revenue, supported by its multi-boutique model. The company pays a dividend of $9 per share, signaling a commitment to returning capital to shareholders. Future growth will likely depend on market performance, affiliate manager retention, and the ability to attract new investment mandates.

Valuation And Market Expectations

The market values Virtus based on its ability to sustain AUM growth and fee income. Current earnings multiples reflect expectations of steady performance, though sensitivity to market downturns remains a risk. Investors should weigh the firm’s decentralized model against potential integration challenges and competitive pressures.

Strategic Advantages And Outlook

Virtus’s decentralized structure and affiliate partnerships provide strategic advantages in talent retention and product diversification. The outlook remains positive, contingent on market conditions and the firm’s ability to scale its boutique offerings. Long-term success will hinge on maintaining performance track records and adapting to evolving investor preferences.

Sources

10-K filings, company 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