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.

213.63 USD

7.5 (3.51%)

Operating Data

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

Ebitda

-

-

-

445.27M

543.29M

239.8M

263.73M

290.05M

319M

350.84M

Ebitda %

-

-

-

18.35

18.23

7.32

7.32

7.32

7.32

Ebit

-1.69B

-2.18B

-2.06B

378.77M

543.68M

-1.19B

-1.31B

-1.44B

-1.58B

-1.74B

Ebit %

-74.66

-66.23

-74.69

15.61

18.25

-36.34

-36.34

-36.34

-36.34

Depreciation

1.69B

2.18B

2.06B

66.5M

-387k

1.43B

1.57B

1.73B

1.9B

2.09B

Depreciation %

74.66

66.23

74.69

2.74

-0.01

43.66

43.66

43.66

43.66

Balance Sheet

Year

2020

2021

2022

2023

2024

2025

2026

2027

2028

2029

Total Cash

829.6M

719.53M

786.29M

2.03B

2.39B

1.65B

1.81B

1.99B

2.19B

2.41B

Total Cash %

36.64

21.87

28.47

83.83

80.29

50.22

50.22

50.22

50.22

Receivables

368.35M

351.67M

385.13M

397.35M

455.07M

475.53M

522.99M

575.19M

632.59M

695.73M

Receivables %

16.27

10.69

13.94

16.38

15.27

14.51

14.51

14.51

14.51

Inventories

-115.82M

-83.74M

-225.48M

-

-

-103.72M

-114.07M

-125.45M

-137.98M

-151.75M

Inventories %

-5.12

-2.55

-8.16

-

-

-3.17

-3.17

-3.17

-3.17

Payable

37.96M

31.63M

28.81M

25.99M

29.04M

37.54M

41.28M

45.4M

49.93M

54.92M

Payable %

1.68

0.96

1.04

1.07

0.97

1.15

1.15

1.15

1.15

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

Weighted Average Cost Of Capital

Price

213.63

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

8.9B

Total Capital

9.82B

Debt Weighting

9.4

Equity Weighting

90.6

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

Ebitda

-

-

-

445.27M

543.29M

239.8M

263.73M

290.05M

319M

350.84M

Ebit

-1.69B

-2.18B

-2.06B

378.77M

543.68M

-1.19B

-1.31B

-1.44B

-1.58B

-1.74B

Tax Rate

29.05

29.05

29.05

29.05

29.05

29.05

29.05

29.05

29.05

29.05

Ebiat

-1.1B

-1.44B

-1.4B

264.55M

385.76M

-808.85M

-889.57M

-978.35M

-1.08B

-1.18B

Depreciation

1.69B

2.18B

2.06B

66.5M

-387k

1.43B

1.57B

1.73B

1.9B

2.09B

Receivables

368.35M

351.67M

385.13M

397.35M

455.07M

475.53M

522.99M

575.19M

632.59M

695.73M

Inventories

-115.82M

-83.74M

-225.48M

-

-

-103.72M

-114.07M

-125.45M

-137.98M

-151.75M

Payable

37.96M

31.63M

28.81M

25.99M

29.04M

37.54M

41.28M

45.4M

49.93M

54.92M

Cap Ex

-53.33M

-27.97M

-23.19M

-20.05M

-30.1M

-38.55M

-42.4M

-46.63M

-51.28M

-56.4M

Ufcf

326.72M

684.82M

748.92M

70.48M

300.6M

675.09M

608.2M

668.9M

735.65M

809.07M

Wacc

9.51

9.51

9.51

9.51

9.51

Pv Ufcf

616.47M

507.15M

509.33M

511.52M

513.71M

Sum Pv Ufcf

2.66B

Terminal Value

Growth In Perpetuity Method

Long Term Growth Rate

Wacc

9.51

Free Cash Flow T1

825.26M

Terminal Value

10.99B

Present Terminal Value

6.98B

Intrinsic Value

Enterprise Value

9.64B

Net Debt

50.27M

Equity Value

9.59B

Diluted Shares Outstanding

41.65M

Equity Value Per Share

230.28

Projected DCF

230.28 0.072%

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