Evercore Inc. (EVR) DCF Valuation

Evercore Inc. (EVR) DCF Valuation
  • ✓ Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas
  • ✓ Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria
  • ✓ Pré-Construídos Para Uso Rápido E Eficiente
  • ✓ Não É Necessária Experiência; Fácil De Seguir

Evercore Inc. (EVR) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (EVR) DCF Calculator enables you to assess Evercore Inc. valuation using real-world financial data, offering complete flexibility to modify all key parameters for improved projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,008.7 2,263.9 3,289.5 2,762.0 2,442.7 2,628.4 2,828.2 3,043.2 3,274.5 3,523.5
Revenue Growth, % 0 12.71 45.3 -16.03 -11.56 7.6 7.6 7.6 7.6 7.6
EBITDA .0 .0 .0 .0 445.3 95.8 103.1 110.9 119.4 128.5
EBITDA, % 0 0 0 0 18.23 3.65 3.65 3.65 3.65 3.65
Depreciation 1,559.8 1,690.3 2,178.5 2,062.9 66.5 1,555.7 1,674.0 1,801.3 1,938.2 2,085.6
Depreciation, % 77.65 74.66 66.23 74.69 2.72 59.19 59.19 59.19 59.19 59.19
EBIT -1,559.8 -1,690.3 -2,178.5 -2,062.9 378.8 -1,459.9 -1,570.9 -1,690.3 -1,818.8 -1,957.1
EBIT, % -77.65 -74.66 -66.23 -74.69 15.51 -55.54 -55.54 -55.54 -55.54 -55.54
Total Cash 848.6 829.6 719.5 786.3 2,033.8 1,117.0 1,201.9 1,293.3 1,391.6 1,497.4
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 296.4 368.3 351.7 385.1 397.4
Account Receivables, % 14.75 16.27 10.69 13.94 16.27
Inventories -136.3 -115.8 -83.7 -225.5 .0 -118.9 -127.9 -137.6 -148.1 -159.3
Inventories, % -6.79 -5.12 -2.55 -8.16 0 -4.52 -4.52 -4.52 -4.52 -4.52
Accounts Payable 39.7 38.0 31.6 28.8 26.0 35.3 38.0 40.9 44.0 47.4
Accounts Payable, % 1.98 1.68 0.96164 1.04 1.06 1.34 1.34 1.34 1.34 1.34
Capital Expenditure -70.8 -53.3 -28.0 -23.2 -20.0 -44.1 -47.5 -51.1 -55.0 -59.1
Capital Expenditure, % -3.53 -2.36 -0.85031 -0.83949 -0.82074 -1.68 -1.68 -1.68 -1.68 -1.68
Tax Rate, % 30.16 30.16 30.16 30.16 30.16 30.16 30.16 30.16 30.16 30.16
EBITAT -1,034.0 -1,095.7 -1,444.0 -1,396.2 264.5 -977.9 -1,052.2 -1,132.2 -1,218.3 -1,310.9
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 334.7 447.0 684.8 748.9 70.5 681.2 557.3 599.6 645.2 694.3
WACC, % 10.3 10.3 10.3 10.31 10.31 10.31 10.31 10.31 10.31 10.31
PV UFCF
SUM PV UFCF 2,383.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 708
Terminal Value 8,527
Present Terminal Value 5,222
Enterprise Value 7,605
Net Debt 248
Equity Value 7,358
Diluted Shares Outstanding, MM 40
Equity Value Per Share 183.49

What You Will Receive

  • Comprehensive Financial Model: Evercore Inc.’s (EVR) actual data facilitates accurate DCF valuation.
  • Complete Forecasting Control: Modify revenue growth, profit margins, WACC, and other essential variables.
  • Real-Time Calculations: Automatic updates allow you to view results immediately as you adjust inputs.
  • Professional-Grade Template: A polished Excel file crafted for high-quality valuation presentations.
  • Flexible and Reusable: Designed for adaptability, enabling repeated use for in-depth forecasting.

Key Features

  • Comprehensive Financial Data: Evercore Inc.’s historical financial statements and pre-filled projections.
  • Customizable Inputs: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Calculations: Observe Evercore’s intrinsic value update instantly.
  • Intuitive Visual Outputs: Dashboard graphs illustrate valuation results and essential metrics.
  • Designed for Precision: A professional-grade tool for analysts, investors, and finance professionals.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Evercore Inc.'s (EVR) data.
  • Step 2: Review the pre-filled sheets to familiarize yourself with the key financial metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth rates, profit margins).
  • Step 4: Instantly observe recalculated results, including Evercore Inc.'s (EVR) intrinsic value.
  • Step 5: Utilize the outputs to make informed investment decisions or create detailed reports.

Why Choose Evercore's Services?

  • Comprehensive Advisory: Offers M&A advisory, restructuring, and capital markets expertise in one firm.
  • Tailored Solutions: Customized strategies to meet the unique needs of each client.
  • In-Depth Analysis: Provides detailed market insights and financial assessments for informed decision-making.
  • Proven Track Record: Extensive experience with high-profile transactions and a strong reputation in the industry.
  • Expert Team: Led by seasoned professionals with deep industry knowledge and relationships.

Who Should Use This Product?

  • Institutional Investors: Develop comprehensive and accurate valuation models for investment strategies involving Evercore Inc. (EVR).
  • Corporate Finance Departments: Evaluate valuation scenarios to inform corporate decision-making and strategy at Evercore Inc. (EVR).
  • Financial Consultants: Deliver precise valuation analyses and insights for clients interested in Evercore Inc. (EVR).
  • Academic Scholars and Students: Utilize real-time data to enhance learning and practice in financial modeling with Evercore Inc. (EVR).
  • Market Analysts: Gain insights into the valuation processes of investment banking firms like Evercore Inc. (EVR).

What the Template Contains

  • Pre-Filled DCF Model: Evercore Inc.’s (EVR) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Evercore Inc.’s (EVR) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.