Evercore Inc. (EVR)
Investment Advice · Financial Services · $11.8B
Intrinsic Value (Consensus)
$205.22
Current Price
$281.00
Margin of Safety
-27%
27% Above Intrinsic Value
Value: $205
Price: $281
Valuation Model Estimates
Current Price: $281.00
DCF (Discounted Cash Flow)
$1188.75
Graham Number
$123.47
Earnings Power Value
$136.41
Relative Value (P/E)
$281.00
Dividend Discount Model
$280.00
Consensus Value
$205.22
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $14.05
- EPS (Forward)
- $16.86
- Book Value
- $48.22
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 29.1%
- Debt/Equity
- —
- Revenue Growth
- 29.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.3%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance