Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Raymond James Financial, Inc. (RJF)

Previous Close$160.68
Intrinsic Value$324.03
Upside potential  +102%
Previous Close
$160.68
Intrinsic Value
$324.03
Potential        
+102%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-09-30 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %5.6NaN
Revenue, $11619NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m9207NaN
Operating income, $m2412NaN
EBITDA, $m2580NaN
Interest expense (income), $mNaN
Earnings before tax, $m2274NaN
Tax expense, $m541NaN
Net income, $m1733NaN

BALANCE SHEET

Cash and short-term investments, $m15363NaN
Total assets, $m80951NaN
Adjusted assets (=assets-cash), $m65588NaN
Average production assets, $m2371NaN
Working capital, $m-1621NaN
Total debt, $m4908NaN
Total liabilities, $m71519NaN
Total equity, $m9432NaN
Debt-to-equity ratio0.520NaN
Adjusted equity ratio-0.082NaN

CASH FLOW

Net income, $m1733NaN
Depreciation, amort., depletion, $m168NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m72NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-91NaN
Free cash flow, $m163NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-1621
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount