$375.78
Below FV▲ +33.6% against the close used
Model range $119.55 – $557.11
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$119.55Fair value$375.78Bull$557.11
FairClose
52-week traded range
52W low $267.1952W high $383.12
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Evercore closed at $281.21, 25.2% below the consensus fair value of $375.78 drawn from 9 valuation models.
Financial DNA score 66/100 — Strong. P/E of 20.0x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$557.11
+98.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$119.55
-57.5%
√(22.5 × EPS × BVPS)
EPS=14.05, BVPS=45.21 · outside Graham range (P/E 20, P/B 6.2) — asset-light, treat as a rough floor
P/E Fair Value
$281.00
-0.1%
EPS × 20x (sector P/E)
EPS=14.05, Sector P/E=20x
Peter Lynch (PEG)
$266.53
-5.2%
EPS × Growth% (PEG = 1 is fair)
EPS=14.05, g=19%
EV/EBITDA
$351.51
+25.0%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=822.71M
Dividend Discount (DDM)
$179.19
-36.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=3.32, r=10%, g=8%
Book Value (P/B)
$292.17
+3.9%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=45.21, ROE=31.9%, g=6%, r=10%
Reverse DCF
$281.21
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 7.2% | Historical: 19%
Margin of Safety
$239.41
-14.9%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=319.22, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.