EVR
Evercore Inc
Price:  
201.98 
USD
Volume:  
205,842.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Evercore Intrinsic Value

%
Upside

As of 2024-05-29, the Intrinsic Value of Evercore Inc (EVR) is 225.45 USD. This Evercore valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 201.98 USD, the upside of Evercore Inc is %.

The range of the Intrinsic Value is 132.78 - 1,051.16 USD

201.98 USD
Stock Price
225.45 USD
Intrinsic Value
Intrinsic Value Details

Evercore Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 132.78 - 1,051.16 225.45 11.6%
DCF (Growth 10y) 134.33 - 958.85 218.36 8.1%
DCF (EBITDA 5y) 187.48 - 228.68 206.24 2.1%
DCF (EBITDA 10y) 175.03 - 232.93 200.88 -0.5%
Fair Value 34.57 - 34.57 34.57 -82.88%
P/E 116.72 - 185.65 154.25 -23.6%
EV/EBITDA 169.24 - 195.97 184.31 -8.7%
EPV 188.02 - 281.62 234.82 16.3%
DDM - Stable 81.99 - 847.53 464.76 130.1%
DDM - Multi 109.53 - 835.90 190.01 -5.9%

Evercore Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 7,780.27
Beta 1.36
Outstanding shares (mil) 38.52
Enterprise Value (mil) 7,584.25
Market risk premium 4.60%
Cost of Equity 7.21%
Cost of Debt 4.73%
WACC 7.05%