Company Valuation: Franklin Resources, Inc.

Data adjusted to current consolidation scope
Fiscal Period: September 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,945 10,725 12,265 10,538 12,009 16,777 - -
Change - -28.24% 14.36% -14.08% 13.95% 39.7% - -
Enterprise Value (EV) 1 13,986 9,966 11,631 10,009 11,283 16,564 15,413 14,014
Change - -28.74% 16.71% -13.95% 12.72% 46.8% -6.95% -9.08%
P/E 8.32x 8.51x 14.3x 23.7x 25.4x 16.6x 10.8x 9.52x
PBR 1.33x 0.92x 1.02x 0.84x 1x 1.49x 1.37x 1.26x
PEG - -0.3x -0.4x -0.5x 3.6x 0x 0.2x 0.7x
Capitalization / Revenue 1.77x 1.3x 1.56x 1.24x 1.37x 1.9x 1.82x 1.8x
EV / Revenue 1.66x 1.2x 1.48x 1.18x 1.29x 1.88x 1.67x 1.5x
EV / EBITDA 5.2x 3.69x 5.13x 4.62x 5.19x 6.76x 5.74x 5.13x
EV / EBIT 5.88x 4.29x 6.38x 5.84x 6.88x 8.34x 6.42x 5.36x
EV / FCF 12x 5.34x 11.7x 12.6x 12.4x 13.7x 10.9x 8.14x
FCF Yield 8.34% 18.7% 8.51% 7.93% 8.08% 7.32% 9.15% 12.3%
Dividend per Share 2 1.12 1.16 1.2 1.24 1.28 1.32 1.356 1.395
Rate of return 3.77% 5.39% 4.88% 6.15% 5.53% 4% 4.11% 4.22%
EPS 2 3.57 2.53 1.72 0.85 0.91 1.986 3.055 3.47
Distribution rate 31.4% 45.8% 69.8% 146% 141% 66.5% 44.4% 40.2%
Net sales 1 8,426 8,275 7,849 8,478 8,771 8,812 9,206 9,327
EBITDA 1 2,690 2,701 2,269 2,168 2,172 2,449 2,687 2,730
EBIT 1 2,379 2,324 1,824 1,713 1,640 1,985 2,399 2,614
Net income 1 1,831 1,292 882.8 464.8 524.9 1,033 1,529 1,665
Net Debt 1 -958.4 -758.5 -633.6 -529.2 -726.1 -212.9 -1,364 -2,763
Reference price 2 29.72 21.52 24.58 20.15 23.13 33.02 33.02 33.02
Nbr of stocks (in thousands) 502,854 498,357 498,978 522,998 519,195 508,077 - -
Announcement Date 11/1/21 11/1/22 10/31/23 11/4/24 11/7/25 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.63x1.88x6.76x4% 16.78B
19.69x6.89x13.14x4.35% 94.73B
25.92x - - 0.81% 86.77B
20.84x5.93x16.48x4.46% 27.75B
11.33x4.64x9.08x5.45% 20.96B
13.13x - - 3.51% 14.26B
14.62x9.42x - 10% 13.79B
31.13x18.22x25.45x - 11.29B
31.51x17.07x24.84x2.52% 10.64B
Average 20.53x 9.15x 15.96x 4.39% 33B
Weighted average by Cap. 21.16x 7.47x 14.04x 3.51%

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

  1. Stock Market
  2. Stocks
  3. BEN Stock
  4. Valuation Franklin Resources, Inc.