As of 2024-12-13, the Intrinsic Value of Evercore Inc (EVR) is
319.47 USD. This Evercore valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 297.44 USD, the upside of Evercore Inc is
7.40%.
The range of the Intrinsic Value is 179.22 - 2,009.46 USD
319.47 USD
Intrinsic Value
Evercore Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
179.22 - 2,009.46 |
319.47 |
7.4% |
| DCF (Growth 10y) |
215.88 - 2,276.13 |
374.92 |
26.0% |
| DCF (EBITDA 5y) |
321.97 - 392.77 |
359.18 |
20.8% |
| DCF (EBITDA 10y) |
344.23 - 470.87 |
405.57 |
36.4% |
| Fair Value |
43.50 - 43.50 |
43.50 |
-85.37% |
| P/E |
191.19 - 294.07 |
247.78 |
-16.7% |
| EV/EBITDA |
236.65 - 290.67 |
279.10 |
-6.2% |
| EPV |
187.10 - 291.70 |
239.40 |
-19.5% |
| DDM - Stable |
102.58 - 1,432.79 |
767.69 |
158.1% |
| DDM - Multi |
172.06 - 1,806.49 |
309.96 |
4.2% |
Evercore Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
11,323.54 |
| Beta |
1.18 |
| Outstanding shares (mil) |
38.07 |
| Enterprise Value (mil) |
11,166.33 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.14% |
| Cost of Debt |
4.65% |
| WACC |
7.02% |