Moelis & Company

By default your notes are visible only to you.

51.0

52-week range

78.2

67.29

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

7.8 %

Dividend Yield TTM

3.9 %

Market cap $

$ 5,005

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

24.2

Price / Book TTM

10.4

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

0.4

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

20.8 %

56.2 %

278.4 %

Free cash flow per share growth

25.7 %

6.5 %

5.3 %

Earnings per share growth

65.2 %

(0.3) %

89.7 %

Founded: 2,007

Employees: 1,324

Business Summary:moelis & company is a leading global independent investment bank that provides innovative strategic advice and solutions to a diverse client base, including corporations, governments and financial sponsors. the firm assists its clients in achieving their strategic goals by offering comprehensive integrated financial advisory services across all major industry sectors. moelis & company’s experienced professionals advise clients on their most critical decisions, including mergers and acquisitions, recapitalizations and restructurings and other corporate finance matters. the firm serves its clients with over 650 employees based in 17 offices in north and south america, europe, the middle east, asia and australia. for further information, please visit www.moelis.com.

Fair Value Reference Estimate