AMP · Ameriprise Financial, Inc.
$433.942026-05-17Sector: Financial Services; Industry: Asset Management; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$973
+124.3% vs market
Base · active
$807
+86.1% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($757 · $973) Analysts Range ($485 · $605) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $13.5B | — | 26.7% | 17.6% | $3.0B | −$184MM | $2.8B | 9.1% | — | 0.0% | −$28.2B | $28.66 | — |
| 2022.Q4 | $14.3B | 5.9% | 28.8% | 19.8% | $3.3B | $1.0B | $4.3B | 9.7% | — | 0.0% | −$38.8B | $32.70 | — |
| 2023.Q4 | $16.1B | 12.5% | 22.1% | 21.0% | $2.8B | $1.9B | $4.7B | 9.4% | — | 0.0% | −$48.7B | $26.54 | — |
| 2024.Q4 | $18.0B | 11.6% | 25.6% | 20.3% | $3.7B | $2.7B | $6.3B | 10.0% | — | 0.0% | −$50.0B | $35.32 | — |
| 2025.Q4 | $18.9B | 5.1% | 25.6% | 20.9% | $3.8B | −$93MM | $3.7B | 10.1% | — | 0.0% | $2.3B | $37.00 | 8.7 |
| italics below = DCF projection · 10yr Rev CAGR: 5.1% |
| 2026.Q4 | $19.5B | +3.2% | 26.4% | 20.8% | $4.1B | −$79MM | $4.0B | 9.6% | $3.6B | 173.7% | $2.4B | $42.33 | 10.3 |
| 2027.Q4 | $20.4B | +4.6% | 26.4% | 20.7% | $4.3B | −$127MM | $4.1B | 9.5% | $3.5B | 174.2% | $2.5B | $44.33 | 9.8 |
| 2028.Q4 | $21.5B | +5.4% | 26.4% | 20.6% | $4.5B | −$168MM | $4.3B | 9.4% | $3.3B | 173.3% | $2.7B | $46.76 | 9.3 |
| 2029.Q4 | $23.1B | +7.5% | 26.4% | 20.5% | $4.8B | −$270MM | $4.6B | 9.3% | $3.2B | 171.9% | $3.0B | $50.30 | 8.6 |
| 2030.Q4 | $24.5B | +5.9% | 26.4% | 20.4% | $5.1B | −$255MM | $4.9B | 9.2% | $3.1B | 166.8% | $3.2B | $53.34 | 8.1 |
|
| Term. Yr+ | $32.2B | 4.1% | 22.4% | 20.0% | $5.8B | −$1.0B | $4.8B | 8.6% | $44.1B | 23.6% | — | — | — |
Active scenario IV: $807 (+86.1% vs market)