BEN · Franklin Resources, Inc.
$23.402026-05-17Sector: Financial Services; Industry: Asset Management; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Very High Uncertainty
Base · active
$8
-66.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($6 · $62) Analysts Range ($22 · $25) 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 |
|---|
| 2022.Q1 | $8.4B | — | 22.3% | 13.8% | $1.6B | −$571MM | $1.0B | 8.1% | — | 11.1% | $14.6B | $3.53 | — |
| 2023.Q1 | $8.3B | -1.8% | 21.4% | 24.2% | $1.3B | −$1.0B | $303MM | 9.6% | — | 8.6% | $16.7B | $2.49 | — |
| 2024.Q1 | $7.8B | -5.1% | 14.0% | 22.5% | $854MM | $135MM | $989MM | 9.4% | — | 4.8% | $19.0B | $1.70 | — |
| 2025.Q1 | $8.5B | 8.0% | 4.8% | 27.5% | $295MM | $221MM | $516MM | 10.5% | — | 1.5% | $20.6B | $0.90 | — |
| 2026.Q1 | $8.8B | 4.3% | 7.5% | 28.3% | $478MM | −$86MM | $391MM | 9.9% | — | 2.2% | $21.9B | $1.19 | 18.2 |
| italics below = DCF projection · 10yr Rev CAGR: 2% |
| 2027.Q1 | $7.1B | +-19.6% | 7.5% | 27.5% | $389MM | $0MM | $389MM | 10.0% | $353MM | 1.8% | $21.9B | $0.75 | 31.2 |
| 2028.Q1 | $7.5B | +5.8% | 9.8% | 26.6% | $542MM | −$47MM | $495MM | 9.9% | $410MM | 2.5% | $21.9B | $1.05 | 22.3 |
| 2029.Q1 | $8.0B | +5.8% | 12.1% | 25.8% | $715MM | −$55MM | $659MM | 9.7% | $497MM | 3.3% | $22.0B | $1.38 | 17.0 |
| 2030.Q1 | $8.4B | +4.9% | 14.4% | 25.0% | $900MM | −$56MM | $845MM | 9.6% | $581MM | 4.1% | $22.0B | $1.74 | 13.4 |
| 2031.Q1 | $8.7B | +4.5% | 18.9% | 24.1% | $1.3B | −$63MM | $1.2B | 9.4% | $749MM | 5.7% | $22.1B | $2.42 | 9.7 |
|
| Term. Yr+ | $11.2B | 4.1% | 18.9% | 20.0% | $1.7B | −$808MM | $887MM | 8.6% | $8.0B | 8.6% | — | — | — |
Active scenario IV: $8 (-66.2% vs market)