|
Market Closed -
NYSE
16:00:02 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 287.92 USD | -2.62% |
|
-0.27% | -15.38% |
| 09-08 | Cerberus sells real estate firm Tenet Equity to CBRE for $1.6 billion | RE |
| 09-04 | Evercore's Valuation Discount to Peers Could Narrow, Deutsche Bank Says | MT |
Company Valuation: Evercore Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 5,301 | 4,236 | 6,444 | 10,552 | 13,160 | 11,073 | - | - |
| Change | - | -20.08% | 52.11% | 63.76% | 24.71% | -15.86% | - | - |
| Enterprise Value (EV) 1 | 5,099 | 4,236 | 7,252 | 11,382 | 14,257 | 10,589 | 10,272 | 9,975 |
| Change | - | -16.91% | 71.18% | 56.95% | 25.25% | -25.73% | -3% | -2.88% |
| P/E | 7.95x | 9.4x | 26.9x | 30.5x | 24.2x | 15.7x | 13.2x | 15.6x |
| PBR | 3.91x | - | 4.1x | 6.19x | 6.45x | 5.26x | 4.33x | 3.6x |
| PEG | - | -0.3x | -0.6x | 0.7x | 0.4x | 0.5x | 0.7x | -1x |
| Capitalization / Revenue | 1.6x | 1.52x | 2.63x | 3.51x | 3.39x | 2.28x | 2.03x | 2.04x |
| EV / Revenue | 1.54x | 1.52x | 2.96x | 3.79x | 3.67x | 2.18x | 1.88x | 1.83x |
| EV / EBITDA | 4.37x | 5.65x | 17.7x | 19.6x | 16.4x | 9.24x | 7.65x | 7.65x |
| EV / EBIT | 4.48x | 5.86x | 18.8x | 20.4x | 17x | 9.58x | 7.9x | 7.97x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | 2.72 | 2.88 | 3.04 | 3.16 | 3.32 | 3.548 | 3.784 | 4.038 |
| Rate of return | 2% | 2.64% | 1.78% | 1.14% | 0.98% | 1.23% | 1.31% | 1.4% |
| EPS 2 | 17.08 | 11.61 | 6.37 | 9.08 | 14.05 | 18.36 | 21.79 | 18.51 |
| Distribution rate | 15.9% | 24.8% | 47.7% | 34.8% | 23.6% | 19.3% | 17.4% | 21.8% |
| Net sales 1 | 3,317 | 2,786 | 2,449 | 3,003 | 3,884 | 4,854 | 5,468 | 5,436 |
| EBITDA 1 | 1,166 | 750.4 | 409.8 | 581.7 | 871.2 | 1,146 | 1,343 | 1,304 |
| EBIT 1 | 1,138 | 722.7 | 385.4 | 557.3 | 838.6 | 1,105 | 1,300 | 1,252 |
| Net income 1 | 740.1 | 476.5 | 255.5 | 378.3 | 591.9 | 772.7 | 858.9 | 754.8 |
| Net Debt 1 | -202.1 | - | 808.1 | 830.1 | 1,096 | -483.9 | -801.2 | -1,097 |
| Reference price 2 | 135.85 | 109.08 | 171.05 | 277.19 | 340.25 | 287.92 | 287.92 | 287.92 |
| Nbr of stocks (in thousands) | 39,019 | 38,838 | 37,673 | 38,069 | 38,678 | 38,458 | - | - |
| Announcement Date | 2/2/22 | 2/1/23 | 1/31/24 | 2/5/25 | 2/4/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.11x | 2.24x | 9.5x | 1.2% | 11.37B | |
| 16.66x | 7.31x | - | 1.99% | 340B | |
| 14.65x | 10.7x | - | 1.84% | 314B | |
| 12.23x | - | - | 1.84% | 229B | |
| 17.18x | 6.86x | 11.41x | 1.19% | 185B | |
| 10.1x | 1.61x | - | 3.67% | 60.92B | |
| 11.69x | 8.54x | - | 3.54% | 31.25B | |
| 15.8x | 5.42x | - | 3.7% | 31.05B | |
| 18.11x | - | - | 0.35% | 27.58B | |
| 6.8x | - | - | 4.45% | 25.47B | |
| Average | 13.93x | 6.10x | 10.45x | 2.38% | 125.53B | |
| Weighted average by Cap. | 14.79x | 7.88x | 11.30x | 1.97% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- EVR Stock
- Valuation Evercore Inc.
Select your edition
All financial news and data tailored to specific country editions
