Financials Ameriprise Financial, Inc.

Equities

AMP

US03076C1062

Investment Management & Fund Operators

Market Closed - Nyse 04:00:02 2024-04-26 pm EDT 5-day change 1st Jan Change
410 USD -0.22% Intraday chart for Ameriprise Financial, Inc. -1.68% +7.95%

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 21,105 22,927 33,753 33,135 38,437 40,837 - -
Enterprise Value (EV) 1 20,493 19,207 29,658 29,193 34,560 44,599 31,212 40,837
P/E ratio 11.9 x 15.9 x 13.1 x 13.8 x 16 x 12.5 x 11.5 x 10.8 x
Yield 2.29% 2.1% 1.5% 1.57% 1.4% 1.41% 1.53% 1.68%
Capitalization / Revenue 1.66 x 1.94 x 2.44 x 2.32 x 2.5 x 2.38 x 2.31 x 2.15 x
EV / Revenue 1.61 x 1.62 x 2.14 x 2.05 x 2.25 x 2.6 x 1.76 x 2.15 x
EV / EBITDA 7.79 x 8.73 x 8.15 x 8.54 x 7.83 x 7.97 x 5.54 x 6.66 x
EV / FCF - - - - 7.68 x 10.3 x 5.36 x -
FCF Yield - - - - 13% 9.75% 18.7% -
Price to Book 3.63 x 3.68 x 6.22 x 9.32 x 8.49 x 7.51 x 6.34 x 5.56 x
Nbr of stocks (in thousands) 126,696 117,978 111,890 106,417 101,196 99,600 - -
Reference price 2 166.6 194.3 301.7 311.4 379.8 410.0 410.0 410.0
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 12,710 11,829 13,861 14,264 15,387 17,170 17,692 18,990
EBITDA 1 2,629 2,200 3,639 3,420 4,414 5,597 5,634 6,133
EBIT 1 2,446 1,993 3,304 3,391 3,936 4,804 4,834 5,140
Operating Margin 19.24% 16.85% 23.84% 23.77% 25.58% 27.98% 27.32% 27.07%
Earnings before Tax (EBT) 1 2,232 1,831 3,350 3,182 3,234 4,242 4,580 4,655
Net income 1 1,893 1,534 2,760 2,559 2,556 3,391 3,531 3,623
Net margin 14.89% 12.97% 19.91% 17.94% 16.61% 19.75% 19.96% 19.08%
EPS 2 13.96 12.20 23.00 22.51 23.71 32.83 35.64 37.86
Free Cash Flow 1 - - - - 4,501 4,347 5,828 -
FCF margin - - - - 29.25% 25.32% 32.94% -
FCF Conversion (EBITDA) - - - - 101.97% 77.66% 103.44% -
FCF Conversion (Net income) - - - - 176.1% 128.2% 165.06% -
Dividend per Share 2 3.810 4.090 4.520 4.880 5.300 5.799 6.275 6.878
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1
Net sales 1 3,515 3,705 3,595 3,479 3,545 3,645 3,698 3,826 3,915 3,948 4,100 4,248 4,305 4,385 4,437
EBITDA - - - - - - - - - - - - - - -
EBIT 1 850 - 840 840 - 973 978 1,022 956 980 1,078 1,089 1,149 1,150 1,161
Operating Margin 24.18% - 23.37% 24.14% - 26.69% 26.45% 26.71% 24.42% 24.82% 26.29% 25.63% 26.69% 26.23% 26.17%
Earnings before Tax (EBT) 1 1,270 866 923 955 685 619 496 1,127 1,117 494 1,219 1,140 1,160 1,180 1,165
Net income 1 1,031 701 761 756 548 494 417 890 872 377 990 866.6 867.8 885.4 819.4
Net margin 29.33% 18.92% 21.17% 21.73% 15.46% 13.55% 11.28% 23.26% 22.27% 9.55% 24.15% 20.4% 20.16% 20.19% 18.47%
EPS 2 8.650 5.960 6.550 6.610 4.860 4.430 3.790 8.210 8.140 3.570 9.460 8.350 8.450 8.715 8.603
Dividend per Share 2 1.130 1.130 1.130 1.250 1.250 1.250 - - - 1.350 1.350 1.482 1.482 1.482 1.482
Announcement Date 10/26/21 1/26/22 4/25/22 7/26/22 10/25/22 1/25/23 4/24/23 7/26/23 10/25/23 1/24/24 4/22/24 - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 - - - - - 3,762 - -
Net Cash position 1 612 3,720 4,095 3,942 3,877 - 9,625 -
Leverage (Debt/EBITDA) - - - - - 0.6721 x - -
Free Cash Flow 1 - - - - 4,501 4,347 5,828 -
ROE (net income / shareholders' equity) 38.1% 30.2% 50.6% 45.9% 48.5% 51.8% 50.5% 55.7%
ROA (Net income/ Total Assets) 1.53% 1.11% 1.61% 1.53% 1.53% 3% 3.2% 3.1%
Assets 1 124,050 137,677 170,931 167,189 167,022 113,024 110,339 116,875
Book Value Per Share 2 45.90 52.80 48.50 33.40 44.70 54.60 64.70 73.80
Cash Flow per Share - 36.80 27.70 38.80 - - - -
Capex 1 - - 120 - 184 306 314 -
Capex / Sales - - 0.87% - 1.2% 1.78% 1.77% -
Announcement Date 1/29/20 1/27/21 1/26/22 1/25/23 1/24/24 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Trading Rating
Investor Rating
ESG Refinitiv
A-
More Ratings
Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
15
Last Close Price
410 USD
Average target price
452 USD
Spread / Average Target
+10.25%
Consensus
  1. Stock Market
  2. Equities
  3. AMP Stock
  4. Financials Ameriprise Financial, Inc.