As of 2025-05-04, the Intrinsic Value of Evercore Inc (EVR) is 279.53 USD. This Evercore valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 213.63 USD, the upside of Evercore Inc is 30.80%.
The range of the Intrinsic Value is 191.64 - 563.93 USD
Based on its market price of 213.63 USD and our intrinsic valuation, Evercore Inc (EVR) is undervalued by 30.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 191.64 - 563.93 | 279.53 | 30.8% |
| DCF (Growth 10y) | 251.36 - 731.90 | 365.73 | 71.2% |
| DCF (EBITDA 5y) | 312.14 - 444.77 | 378.13 | 77.0% |
| DCF (EBITDA 10y) | 354.74 - 559.36 | 449.34 | 110.3% |
| Fair Value | 183.83 - 183.83 | 183.83 | -13.95% |
| P/E | 185.47 - 255.39 | 219.81 | 2.9% |
| EV/EBITDA | 228.69 - 289.82 | 259.75 | 21.6% |
| EPV | 127.43 - 191.45 | 159.44 | -25.4% |
| DDM - Stable | 80.17 - 328.78 | 204.47 | -4.3% |
| DDM - Multi | 167.70 - 531.97 | 254.69 | 19.2% |
| Market Cap (mil) | 8,357.21 |
| Beta | 1.75 |
| Outstanding shares (mil) | 39.12 |
| Enterprise Value (mil) | 7,858.06 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.55% |
| Cost of Debt | 4.47% |
| WACC | 8.33% |