FMP

FMP

Enter

EVR - Evercore Inc.

photo-url-https://images.financialmodelingprep.com/symbol/EVR.png

Evercore Inc.

EVR

NYSE

Evercore Inc., together with its subsidiaries, operates as an independent investment banking advisory firm in the United States, Europe, Latin America, and internationally. It operates through two segments, Investment Banking and Investment Management. The Investment Banking segment offers strategic advisory services, such as mergers and acquisitions, strategic, defense, and shareholder advisory, special committee assignments, and transaction structuring; Capital Markets Advisory, including equity capital markets, restructuring, debt advisory, private placement advisory, market risk management and hedging, private capital advisory, and private funds; and research, sales, and trading professionals services on a content-led platform to its institutional investor clients. The Investment Management segment provides wealth management services to high-net-worth individuals, foundations, and endowments; and manages financial assets for institutional investors. The company was formerly known as Evercore Partners Inc. and changed its name to Evercore Inc. in August 2017. Evercore Inc. was founded in 1995 and is headquartered in New York, New York.

215.07 USD

1.435 (0.667%)

Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.26B

3.29B

2.76B

2.43B

2.98B

3.28B

3.6B

3.96B

4.36B

4.79B

Revenue %

-

45.3

-16.03

-12.17

22.82

9.98

9.98

9.98

9.98

Operating Cash Flow

978.37M

1.38B

531.38M

457.95M

988.15M

1.03B

1.13B

1.24B

1.37B

1.5B

Operating Cash Flow %

43.22

42.1

19.24

18.88

33.16

31.32

31.32

31.32

31.32

Cap Ex

-53.33M

-27.97M

-23.19M

-20.05M

-30.1M

-38.55M

-42.4M

-46.63M

-51.28M

-56.4M

Cap Ex %

-2.36

-0.85

-0.84

-0.83

-1.01

-1.18

-1.18

-1.18

-1.18

Free Cash Flow

925.04M

1.36B

508.19M

437.91M

958.05M

987.77M

1.09B

1.19B

1.31B

1.45B

Weighted Average Cost Of Capital

Price

215.07

Beta

Diluted Shares Outstanding

41.65M

Costof Debt

3.92

Tax Rate

After Tax Cost Of Debt

2.78

Risk Free Rate

Market Risk Premium

Cost Of Equity

Total Debt

923.32M

Total Equity

8.96B

Total Capital

9.88B

Debt Weighting

9.35

Equity Weighting

90.65

Wacc

9.51

Build Up Free Cash Flow

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Revenue

2.26B

3.29B

2.76B

2.43B

2.98B

3.28B

3.6B

3.96B

4.36B

4.79B

Operating Cash Flow

978.37M

1.38B

531.38M

457.95M

988.15M

1.03B

1.13B

1.24B

1.37B

1.5B

Cap Ex

-53.33M

-27.97M

-23.19M

-20.05M

-30.1M

-38.55M

-42.4M

-46.63M

-51.28M

-56.4M

Free Cash Flow

925.04M

1.36B

508.19M

437.91M

958.05M

987.77M

1.09B

1.19B

1.31B

1.45B

Wacc

9.51

9.51

9.51

9.51

9.51

Pv Lfcf

901.99M

905.86M

909.74M

913.64M

917.56M

Sum Pv Lfcf

4.55B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.51

Free Cash Flow T1

1.47B

Terminal Value

19.63B

Present Terminal Value

12.46B

Intrinsic Value

Enterprise Value

17.01B

Net Debt

50.27M

Equity Value

16.96B

Diluted Shares Outstanding

41.65M

Equity Value Per Share

407.24

Projected DCF

407.24 0.472%

DCF Levered

Download Excel

FMP

FMP

Financial Modeling Prep API provides real time stock price, company financial statements, major index prices, stock historical data, forex real time rate and cryptocurrencies. Financial Modeling Prep stock price API is in real time, the company reports can be found in quarter or annual format, and goes back 30 years in history.
twitterlinkedin
2017-2025 © Financial Modeling Prep