AMP · Ameriprise Financial, Inc.
$452.812026-07-21Sector: Financial Services; Industry: Asset Management; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Bull
$1029
+127.2% vs market
Base · active
$803
+77.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($786 · $1029) Analysts Range ($467 · $582) 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 |
|---|
| 2024.Q1 | $16.1B | — | 22.1% | 20.9% | $2.8B | $1.5B | $4.3B | 8.6% | — | 0.0% | −$48.9B | $27.05 | — |
| 2024.Q4 | $16.1B | 0.0% | 22.1% | 20.3% | $2.8B | $2.7B | $5.5B | 10.0% | — | 0.0% | −$50.0B | $27.05 | — |
| 2025.Q1 | $18.0B | 11.6% | 25.6% | 19.8% | $3.7B | $3.3B | $7.0B | 9.1% | — | 0.0% | $532MM | $35.99 | — |
| 2025.Q4 | $18.0B | 0.0% | 25.6% | 20.9% | $3.6B | −$93MM | $3.6B | 10.1% | — | 256.7% | $2.3B | $35.99 | — |
| 2026.Q1 | $19.3B | 7.3% | 27.4% | 21.5% | $4.2B | −$1.5B | $2.6B | 9.2% | — | 240.1% | $1.1B | $41.22 | 8.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.3% |
| 2027.Q1 | $19.6B | +1.6% | 26.5% | 21.3% | $4.1B | −$17MM | $4.1B | 9.9% | $3.7B | 353.3% | $1.2B | $43.32 | 10.5 |
| 2028.Q1 | $20.5B | +4.6% | 26.5% | 21.2% | $4.3B | −$49MM | $4.2B | 9.8% | $3.5B | 360.1% | $1.2B | $45.41 | 10.0 |
| 2029.Q1 | $21.7B | +5.7% | 26.5% | 21.0% | $4.5B | −$60MM | $4.5B | 9.7% | $3.4B | 364.8% | $1.3B | $48.09 | 9.4 |
| 2030.Q1 | $22.7B | +4.8% | 26.5% | 20.9% | $4.8B | −$51MM | $4.7B | 9.5% | $3.3B | 366.9% | $1.3B | $50.51 | 9.0 |
| 2031.Q1 | $23.8B | +4.5% | 26.5% | 20.7% | $5.0B | −$47MM | $5.0B | 9.4% | $3.1B | 370.1% | $1.4B | $52.88 | 8.6 |
|
| Term. Yr+ | $30.5B | 4.1% | 22.4% | 20.0% | $5.5B | −$948MM | $4.5B | 8.6% | $41.1B | 23.6% | — | — | — |
Active scenario IV: $803 (+77.3% vs market)