Evercore Inc. is a US-listed company in the investment banking & brokerage industry. Its financial year ends in December.
Loading chart…
Third-party market data · may be delayed
~$250
Valuation models combined (4)
Base case. Range ~$190–$310. Weighted average of 4 models (forward price-to-earnings vs peers, residual income, justified price-to-book, dividend discount (two-stage)), the forward price-to-earnings vs peers counting double.
Modestly overvalued
The price is inside our value range, 22% above our base value.
Price used: $303.26, November 2, 2026
Evercore Inc. valuation: adjust assumptions and compare models →
What company insiders, investment funds and members of Congress have been doing with the stock, from their own filings.
Revenue for the twelve months to June 2026 was $4.74bn, up 45.7% on a year earlier, slower than 47.3% a quarter earlier. That growth ranks 1 of 9 among the investment advice companies we cover. Our valuation models combined value is $218 a share, against a share price of $253.
Source: 10-Q filed August 5, 2026 on SEC EDGAR · Financials · Valuation
Written from the company's filings and our models when each quarter's report arrives. Figures in older notes are as published at the time. Not investment advice.
Evercore Inc.'s trailing-twelve-month revenue grew 45.7% year on year, with a free-cash-flow margin of 34.3%. Where it stands out: revenue growth of 45.7% ranks 8 of 40 investment banking & brokerage companies we cover. Where it lags: stock pay as % of revenue of 16.1% ranks 32 of 36 investment banking & brokerage companies we cover.
Current signal Free cash flow diverging from earnings: TTM free cash flow grew 119.1% while net income grew 61.2%: a 58pp divergence.
Assembled from SEC-filed figures — the full workings are on this page and in our methodology. Observations, not recommendations.
Loading chart…
Third-party market data · may be delayed
Company announcements, filed results and changes that matter to shareholders.
We value Evercore Inc. as an asset manager, broker or exchange, with every model that fits that kind of business. Cost of equity 10.4%: the 10-year Treasury yield (4.9%) plus a beta of 1.22 times a 4.5% equity risk premium.
| Model | Value per share | In the combined value? |
|---|---|---|
| Forward price-to-earnings vs peers Next year's consensus earnings per share times peers' typical (harmonic-mean) forward price-to-earnings. Uses analysts' consensus estimates (third-party data), not our forecasts. | ~$310 ~$240–$480 | Primary model, counts double |
| Residual income Book value plus the present value of returns above the cost of equity, fading over ten years. | ~$240 ~$180–$320 | Included |
| Justified price-to-book Book value times (return on equity - growth) / (cost of equity - growth): steady-state returns. | ~$190 ~$170–$220 | Included |
| Price-to-book vs peers Book value per share times peers' typical (harmonic-mean) price-to-book. | ~$4.4 ~$47–$190 | Left out: out of range vs price (0.01x) |
| Dividend discount (two-stage) Dividends for five years at the growth the business can fund, then a steady payout and growth. | ~$200 ~$170–$240 | Included |
| Combined value Weighted average of the models that apply: the primary model (forward price-to-earnings vs peers) counts double. Models more than 5x or less than 0.2x the share price, or more than 3x away from the other models' median, are left out. | ~$250 ~$190–$310 | 4 models |
Different models fail in different ways, so where several apply we average them rather than trust one. Peer-based models compare Evercore Inc. with brokers, investment banks and exchanges in our coverage, using third-party market data. Model values are estimates under stated assumptions, updated as new filings arrive; not price targets or investment advice. How each model works.
Moderate moat
How hard Evercore's competitive advantage looks for rivals to wear away, judged from 10 years of its own filings: returns on capital, pricing power, profit durability, cash conversion and discipline.
Net income has been a median 12.2% of total assets over 10 years.
Net margin has been a median 14.0%; its worst year was 8.3%.
The diluted share count fell 3.5% over five years; stock-based pay has been a median 16.2% of revenue.
AI disruption exposure: Medium. In this industry, AI could change how the product is made or sold, without replacing the core asset. The score above includes a 5-point deduction for that exposure (66 before it).
| Fiscal year | EPS | Growth | Revenue | Growth |
|---|---|---|---|---|
| Current | $20.10 | +38% | $4.9bn | +26% |
| Next | $20.95 | +4% | $5.3bn | +9% |
Next year's EPS estimate has moved −7.8% in 90 days, across 10 analysts.
The consensus EPS forecast for the current fiscal year is +2.6% on 90 days ago. In the last 30 days, 0 analysts raised Evercore Inc.'s forecast and 6 cut it.
Average of analysts' published estimates (third-party data).
| Period | Current fiscal year | Next fiscal year |
|---|---|---|
| 90 days ago | $19.59 | $22.73 |
| 60 days ago | $19.54 | $22.58 |
| 30 days ago | $19.54 | $22.58 |
| 7 days ago | $18.11 | $20.83 |
| Now | $20.10 | $20.95 |
| Quarter to | Estimate | Actual | Surprise |
|---|---|---|---|
| Sept 2026 | $2.48 | $4.28 | +72.9% |
| Jun 2026 | $3.03 | $2.91 | −3.9% |
| Mar 2026 | $5.43 | $7.53 | +38.8% |
| Dec 2025 | $4.05 | $5.13 | +26.8% |
Adjusted EPS as companies report it, against the average analyst estimate.
Last 12 months +4.1%
| Part | Then | Now | Effect |
|---|---|---|---|
| Revenue (last 12 months) | $3.3bn | $4.7bn | +45.7% |
| Net margin | 14.2% | 15.7% | +10.6% |
| P/E multiple | 26.5x | 17.1x | −35.3% |
| Share count | 42m | 42m | −0.2% |
Biggest factor: p/e multiple.
Last 3 years +123.2%
| Part | Then | Now | Effect |
|---|---|---|---|
| Revenue (last 12 months) | $2.5bn | $4.7bn | +89.9% |
| Net margin | 13.8% | 15.7% | +14.2% |
| P/E multiple | 15.9x | 17.1x | +7.5% |
| Share count | 40m | 42m | −4.3% |
Biggest factor: revenue.
| Calendar year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 to date |
|---|---|---|---|---|---|---|
| Return | ||||||
| EVR | +26% | −18% | +61% | +64% | +24% | −10% |
| Industry peers (median) | +31% | −20% | +16% | +43% | +8% | −16% |
| S&P 500 | +29% | −18% | +26% | +25% | +18% | +11% |
| Months that ended higher | ||||||
| EVR | 50% | 42% | 58% | 75% | 75% | 55% |
| S&P 500 | 75% | 42% | 67% | 75% | 75% | 46% |
| Largest fall from a high during the year | ||||||
| EVR | −21% | −41% | −22% | −14% | −44% | −35% |
| S&P 500 | −5% | −25% | −10% | −8% | −19% | −9% |
Worst fall since November 2, 2015: 67% from August 2, 2018 to March 20, 2020. Getting back needed a 207% gain, reached on December 18, 2020, 273 days after the low.
| Results released | Next day | S&P 500 next day | 5 days | 21 days |
|---|---|---|---|---|
| October 28, 2026 | +14.5% | 0.0% | — | — |
| July 29, 2026 | −8.1% | +0.1% | −6.4% | −14.2% |
| April 29, 2026 | −5.6% | +1.0% | −2.1% | +0.4% |
| February 4, 2026 | +3.7% | −1.7% | +2.0% | −14.5% |
| October 29, 2025 | −9.4% | −1.1% | −5.7% | −0.3% |
| July 30, 2025 | −0.5% | −0.5% | −0.9% | +7.5% |
| April 30, 2025 | +3.6% | +0.7% | +4.4% | +16.7% |
| February 5, 2025 | +0.9% | +0.8% | −6.1% | −26.7% |
| October 23, 2024 | −4.7% | −0.7% | −3.8% | +12.3% |
| July 24, 2024 | +0.6% | −2.8% | +2.5% | −1.9% |
| April 24, 2024 | −6.3% | −0.4% | −6.1% | +2.0% |
| January 31, 2024 | −0.7% | −0.3% | −2.3% | +6.1% |
How Evercore Inc.’s listed options are priced, and three ways to use them that follow from our valuation. Quotes are delayed, read November 2, 2026. Check the live chain at your broker before trading.
Implied volatility is within its normal range against realised. Selling options earns the usual premium, nothing extra.
Our rule for “rich”: implied at least 1.2× 60-day realised (beyond measurement noise), above 1-year realised (not just a calm spell), and in the top 20% of our coverage that day. Never with results inside the option’s life. These are our conventions, built on research showing option prices usually imply more movement than follows, most when the gap is wide. How we judge this.
Not offered: rated Sell.
We suggest selling a put only on well-rated companies, at a strike where the price you would pay if assigned (strike less premium) is at or below our fair value.
Own 100 shares, sell the $330 call expiring December 18, 2026 (46 days) for $7.00 a share — $700 per contract.
Previous session · Bid $7.00, ask $8.30, quoted Mon 2 Nov, 17:22 New York time with EVR at $305.67. Option prices move with the shares: check the live chain at your broker before trading.
Not offered: no liquid put and call pair for the same expiry.
For holders of a stock trading at or above our fair value: buy a put for a floor and sell a call to pay for it.
General research, not personal advice. Options can lose you more than you expect and are not suitable for everyone: put sellers can be made to buy shares that keep falling, call sellers give up gains above the strike, and results or news can move prices sharply. Chances shown are approximations from each option’s delta. Spreads, fees and early assignment are not modelled.
Source: SEC EDGAR filings. Retrieved October 20, 2026.
| Period | Revenue (TTM) |
|---|---|
| FY23 Q3 | $2.5B |
| FY23 Q4 | $2.4B |
| FY24 Q1 | $2.5B |
| FY24 Q2 | $2.6B |
| FY24 Q3 | $2.8B |
| FY24 Q4 | $3B |
| FY25 Q1 | $3.1B |
| FY25 Q2 | $3.3B |
| FY25 Q3 | $3.6B |
| FY25 Q4 | $3.9B |
| FY26 Q1 | $4.6B |
| FY26 Q2 | $4.7B |
Source: SEC EDGAR filings. Retrieved October 20, 2026.
| Period | Revenue growth, TTM YoY |
|---|---|
| FY23 Q3 | -18.7% |
| FY23 Q4 | -12.1% |
| FY24 Q1 | -6.7% |
| FY24 Q2 | 5.8% |
| FY24 Q3 | 12.7% |
| FY24 Q4 | 22.7% |
| FY25 Q1 | 26.9% |
| FY25 Q2 | 23.2% |
| FY25 Q3 | 27.0% |
| FY25 Q4 | 29.5% |
| FY26 Q1 | 47.3% |
| FY26 Q2 | 45.7% |
Source: SEC EDGAR filings. Retrieved October 20, 2026.
| Period | FCF margin (TTM) |
|---|---|
| FY23 Q3 | 15.8% |
| FY23 Q4 | 17.9% |
| FY24 Q1 | 22.2% |
| FY24 Q2 | 27.0% |
| FY24 Q3 | 24.9% |
| FY24 Q4 | 32.0% |
| FY25 Q1 | 21.6% |
| FY25 Q2 | 22.8% |
| FY25 Q3 | 29.7% |
| FY25 Q4 | 30.5% |
| FY26 Q1 | 33.2% |
| FY26 Q2 | 34.3% |
| Fiscal year | 2009 Dec 2009 | 2010 Dec 2010 | 2011 Dec 2011 | 2012 Dec 2012 | 2013 Dec 2013 | 2014 Dec 2014 | 2015 Dec 2015 | 2016 Dec 2016 | 2017 Dec 2017 | 2018 Dec 2018 | 2019 Dec 2019 | 2020 Dec 2020 | 2021 Dec 2021 | 2022 Dec 2022 | 2023 Dec 2023 | 2024 Dec 2024 | 2025 Dec 2025 | LTM Jun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Income | ||||||||||||||||||
| Revenue | 337 | 399 | 544 | 658 | 779 | 931 | 1,240 | 1,457 | 1,724 | 2,082 | 2,029 | 2,285 | 3,307 | 2,779 | 2,443 | 2,996 | 3,880 | 4,742 |
| Net income | −2 | 9 | 7 | 29 | 53 | 87 | 43 | 108 | 125 | 377 | 297 | 351 | 740 | 477 | 255 | 378 | 592 | 745 |
| Diluted EPS | −$0.10 | $0.39 | $0.23 | $0.89 | $1.38 | $2.08 | $0.98 | $2.43 | $2.80 | $8.33 | $6.89 | $8.22 | $17.08 | $11.61 | $6.37 | $9.08 | $14.05 | $17.71 |
| Growth (year on year) | ||||||||||||||||||
| Revenue | — | +18.4% | +36.3% | +21.0% | +18.5% | +19.5% | +33.2% | +17.5% | +18.4% | +20.8% | −2.6% | +12.6% | +44.7% | −16.0% | −12.1% | +22.7% | +29.5% | +45.7% |
| Net income | — | — | −22.4% | — | +84.4% | +63.1% | −50.7% | +150.9% | +16.7% | +200.7% | −21.2% | +17.9% | +111.1% | −35.6% | −46.4% | +48.1% | +56.5% | +61.2% |
| Diluted EPS | — | — | −41.0% | — | +55.1% | +50.7% | −52.9% | +148.0% | +15.2% | +197.5% | −17.3% | +19.3% | +107.8% | −32.0% | −45.1% | +42.5% | +54.7% | +60.9% |
| Margins | ||||||||||||||||||
| Net margin | −0.5% | 2.2% | 1.3% | 4.4% | 6.8% | 9.3% | 3.5% | 7.4% | 7.3% | 18.1% | 14.7% | 15.3% | 22.4% | 17.1% | 10.5% | 12.6% | 15.3% | 15.7% |
| Free-cash-flow margin | 25.5% | 9.1% | 25.6% | 22.2% | 24.9% | 21.7% | 28.3% | 27.7% | 27.6% | 39.2% | 21.4% | 40.5% | 41.0% | 18.3% | 17.9% | 32.0% | 30.5% | 34.3% |
| Cash flow | ||||||||||||||||||
| Cash from operations | 88 | 45 | 148 | 160 | 199 | 216 | 368 | 422 | 507 | 850 | 505 | 978 | 1,385 | 531 | 458 | 988 | 1,256 | 1,668 |
| Capital spending | 2 | 9 | 9 | 14 | 4 | 14 | 16 | 18 | 31 | 33 | 71 | 53 | 28 | 23 | 20 | 30 | 74 | 42 |
| Free cash flow | 86 | 36 | 139 | 146 | 194 | 202 | 351 | 403 | 476 | 816 | 434 | 925 | 1,357 | 508 | 438 | 958 | 1,182 | 1,626 |
| Stock-based pay | — | — | — | — | — | 112 | 208 | 258 | 230 | 294 | 360 | 367 | 422 | 467 | 515 | 570 | 675 | 761 |
| Free cash flow after stock pay | — | — | — | — | — | 91 | 144 | 145 | 246 | 523 | 74 | 558 | 935 | 41 | −77 | 388 | 507 | 865 |
| Balance sheet | ||||||||||||||||||
| Cash | 207 | 141 | 183 | 259 | 298 | 352 | 449 | 559 | 610 | 791 | 634 | 830 | 578 | 663 | 597 | 873 | 1,426 | 1,257 |
| Total debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 375 | 376 | 376 | 372 | 374 | 374 | 588 | 540 |
| Net debt (negative = net cash) | −207 | −141 | −183 | −259 | −298 | −352 | −449 | −559 | −610 | −791 | −259 | −453 | −202 | −292 | −223 | −499 | −838 | −717 |
| Diluted shares | 16m | 23m | 29m | 33m | 38m | 42m | 44m | 44m | 45m | 45m | 43m | 43m | 43m | 41m | 40m | 42m | 42m | 42m |
| Returned to shareholders | ||||||||||||||||||
| Dividends | 8 | 12 | 19 | 24 | 30 | 39 | 46 | 52 | 57 | 77 | 97 | 107 | 119 | 127 | 128 | 136 | 144 | 150 |
| Total returned | 8 | 12 | 19 | 24 | 30 | 39 | 46 | 52 | 57 | 77 | 97 | 107 | 119 | 127 | 128 | 136 | 144 | 150 |
| Quarter | 2024 Q3 Sept 2024 | 2024 Q4 Dec 2024 | 2025 Q1 Mar 2025 | 2025 Q2 Jun 2025 | 2025 Q3 Sept 2025 | 2025 Q4 Dec 2025 | 2026 Q1 Mar 2026 | 2026 Q2 Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Income | ||||||||
| Revenue | 738 | 980 | 699 | 838 | 1,046 | 1,297 | 1,400 | 998 |
| Net income | 78 | 140 | 146 | 97 | 145 | 204 | 301 | 95 |
| Diluted EPS | $1.86 | $3.32 | $3.48 | $2.36 | $3.41 | $4.79 | $7.20 | $2.32 |
| Growth (year on year) | ||||||||
| Revenue | +28.6% | +24.3% | +19.5% | +20.9% | +41.7% | +32.4% | +100.3% | +19.1% |
| Net income | +50.3% | +69.7% | +70.6% | +31.8% | +84.4% | +45.2% | +106.1% | −2.0% |
| Diluted EPS | +43.1% | +62.7% | +66.5% | +30.4% | +83.3% | +44.3% | +106.9% | −1.7% |
| Margins | ||||||||
| Net margin | 10.6% | 14.3% | 20.9% | 11.6% | 13.8% | 15.7% | 21.5% | 9.5% |
| Free-cash-flow margin | 30.7% | 68.7% | −81.4% | 49.1% | 51.8% | 61.6% | −16.3% | 51.6% |
| Cash flow | ||||||||
| Cash from operations | 235 | 686 | −550 | 438 | 561 | 807 | −226 | 526 |
| Capital spending | 8 | 13 | 20 | 26 | 19 | 9 | 3 | 11 |
| Free cash flow | 227 | 673 | −569 | 412 | 541 | 799 | −229 | 515 |
| Stock-based pay | 144 | 137 | 148 | 181 | 179 | 167 | 196 | 220 |
| Free cash flow after stock pay | 83 | 536 | −718 | 231 | 363 | 631 | −425 | 295 |
| Last 12 months unless stated | EVR | HOOD | VIRT | LAZ | SF | BGC | Median |
|---|---|---|---|---|---|---|---|
| Revenue, last 12 months | $4.7bn | $5.1bn | $4.1bn | $3.4bn | $6.7bn | $3.3bn | $2.0bn |
| Revenue growth, last 12 months | 45.7% | 20.9% | 20.8% | 9.0% | 11.0% | 27.6% | 20.7% |
| Revenue growth, 3-year average | 23.8% | 42.0% | 23.1% | 10.5% | 11.4% | 20.6% | 16.2% |
| Revenue growth, latest quarter | 19.1% | 11.8% | 19.0% | 8.5% | 9.9% | 7.8% | 17.4% |
| Net margin | 15.7% | 39.0% | 13.5% | 5.5% | 14.3% | 6.0% | 5.8% |
| Cash from operations / revenue | 35.2% | 59.9% | 13.7% | 20.7% | 6.8% | 15.3% | 7.7% |
| Free-cash-flow margin | 34.3% | 59.1% | 12.8% | 20.3% | 5.4% | 14.7% | 5.2% |
| Free-cash-flow margin, 3-year average | 28.0% | 58.8% | 17.7% | 18.8% | 8.9% | 16.8% | 16.8% |
| Stock pay / revenue | 16.1% | 6.9% | 3.0% | 12.3% | 2.7% | 0.2% | 4.7% |
| Change in share count | 0.2% | 0.6% | −0.6% | 1.2% | −0.1% | −0.8% | 1.2% |
| Measure | Company | Peer median | Rank |
|---|---|---|---|
| Revenue growth Growth | 45.7% | 20.8% | 8 of 40 |
| Change in growth rate Growth | -1.6pp | -0.3pp | 23 of 40 |
| Net margin Profitability | 15.7% | 6.0% | 11 of 40 |
| Stock pay as % of revenue Cash generation | 16.1% | 4.8% | 32 of 36 |
| Change in share count Balance sheet | 0.2% | 1.2% | 14 of 35 |
Rank 1 = best in the group (for spending, debt and dilution, lower ranks first).
| Line of business | Revenue | YoY |
|---|---|---|
| Investment Banking and Equities | $3.7B | ▲ 31.2% |
| Investment Management | $87.4M | ▲ 9.8% |
These categories overlap or exclude eliminations, so shares aren't shown.
From Evercore Inc.'s 10-K filed February 20, 2026, as tagged in the filing. View filing. Indented rows are part of the line above; their share is of that line. In the bars, the faint bar behind is the year before.
| Manager | Value | Shares | Share of 13F value | Shares QoQ |
|---|---|---|---|---|
| Blackrock, Inc. | $1.3B | 3.7M | 10.5% | ▲ 1.8% |
| Vanguard Portfolio Management LLC | $668M | 2.0M | 5.5% | ▼ 0.9% |
| AQR Capital Management LLC | $584M | 1.7M | 4.8% | ▲ 29.9% |
| Vanguard Capital Management LLC | $574M | 1.7M | 4.8% | ▼ 0.9% |
| Invesco Ltd. | $547M | 1.6M | 4.5% | ▲ 12.5% |
| State Street Corp | $412M | 1.2M | 3.4% | ▲ 2.3% |
| FMR LLC | $387M | 1.1M | 3.2% | ▼ 32.2% |
| Geode Capital Management, LLC | $375M | 1.1M | 3.1% | ▲ 5.3% |
| Morgan Stanley | $274M | 803K | 2.3% | ▼ 12.5% |
| Millennium Management LLC | $218M | 637K | 1.8% | ▲ 821.8% |
| Wellington Management Group LLP | $213M | 625K | 1.8% | ▲ 0.3% |
| Boston Partners | $210M | 615K | 1.7% | ▲ 5.9% |
From Form 13F filings with the SEC ( quarterly data sets), as reported by each manager for June 30, 2026 and filed up to 45 days later. 13F reports cover long US-listed positions of managers above $100M only, so this is not Evercore Inc.'s complete shareholder register. Values are as reported by the filers ; 1 inconsistently scaled filing rows were excluded.
| Insider | Date | Trade | Shares | Price | Value |
|---|---|---|---|---|---|
| Lalonde Timothy Gilbert Chief Financial Officer | June 11, 2026 | Sell | 7,808 | $343.06 | $2.7M |
| Williamson Sarah K Director | March 6, 2026 | Buy | 2,000 | $290.43 | $580,860 |
| Klurfeld Jason General Counsel | February 6, 2026 | Sell | 5,000 | $360.00 | $1.8M |
| Pensa Paul Contr, Prin. Acct.Officer | February 5, 2026 | Sell | 1,450 | $350.31 | $507,950 |
| Carlton Pamela G Director | December 9, 2025 | Sell | 192 | $343.11 | $65,877 |
From insiders' Form 4 filings with the SEC. Excludes awards, option exercises and shares withheld for tax. "Pre-set plan" means the filing marks the trade as made under a Rule 10b5-1 plan. See every insider trade since five years ago, on a price chart.
Next expected around February 3, 2027 estimated from the company's past filing pattern, not announced
| Data | Last updated | Source |
|---|---|---|
| Share price | Exchange closing prices | |
| Financial statements | SEC 10-K and 10-Q filings | |
| News and updates | Company releases and SEC 8-K filings | |
| Analyst estimates | Aggregated analyst estimates | |
| Valuation and scores | Our models, from the filed figures |
New research on the companies we cover arrives in the weekly email. Free, one email a week.
