Projected Income Statement: AllianceBernstein Holding L.P.

Forecast Balance Sheet: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt -2,880 -1,682 -721 -624 -486 - - -
Change - 41.6% 57.13% 13.45% 22.12% - - -
Announcement Date 2/11/22 2/8/23 2/6/24 2/6/25 2/5/26 - - -
Estimates

Cash Flow Forecast: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 61.93 62.31 33.63 122.3 38.76 45.26 39.76 55.23
Change - 0.61% -46.03% 263.79% -68.32% 16.79% -12.15% 38.9%
Free Cash Flow (FCF) 1 1,237 1,059 838.7 1,284 994.1 1,291 1,420 1,992
Change - -14.39% -20.8% 53.1% -22.58% 29.87% 9.99% 40.28%
Announcement Date 2/11/22 2/8/23 2/6/24 2/6/25 2/5/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: AllianceBernstein Holding L.P.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

        
EBITDA Margin (%) 28.35% 25.01% 30.94% 34.9% 36.18% 30.88% 30.96% 23.08%
EBIT Margin (%) 27.34% 23.36% 28.21% 32.31% 33.71% 34.47% 35.44% 32.23%
EBT Margin (%) 27.39% 20.1% 24.25% 31.86% 29.8% - - -
Net margin (%) 8.69% 6.76% 7.83% 12% 8.51% 7.76% 7.45% 6.23%
FCF margin (%) 27.85% 26.12% 24.87% 36.39% 28.2% 34.9% 35.68% 45.16%
FCF / Net Income (%) 320.53% 386.23% 317.45% 303.27% 331.55% 449.73% 478.75% 724.36%

Profitability

        
ROA 3.82% 2.53% 2.55% 4.53% 3.27% 2.8% 2.9% 3%
ROE 9.33% 6.36% 5.93% 9.08% 6.18% 5.7% 6.1% 6.5%

Financial Health

        
Leverage (Debt/EBITDA) - - - - - - - -
Debt / Free cash flow - - - - - - - -

Capital Intensity

        
CAPEX / Current Assets (%) 1.39% 1.54% 1% 3.47% 1.1% 1.22% 1% 1.25%
CAPEX / EBITDA (%) 4.92% 6.15% 3.22% 9.94% 3.04% 3.96% 3.23% 5.43%
CAPEX / FCF (%) 5.01% 5.88% 4.01% 9.53% 3.9% 3.51% 2.8% 2.77%

Items per share

        
Cash flow per share 1 4.78 11.02 7.723 - - - - -
Change - 130.53% -29.91% - - - - -
Dividend per Share 1 3.9 2.95 2.69 3.26 3.38 3.535 3.899 4.22
Change - -24.36% -8.81% 21.19% 3.68% 4.57% 10.32% 8.22%
Book Value Per Share 1 - - - - - - - -
Change - - - - - - - -
EPS 1 3.88 2.69 2.34 3.71 2.97 3.145 3.34 3.44
Change - -30.67% -13.01% 58.55% -19.95% 5.89% 6.2% 2.99%
Nbr of stocks (in thousands) 98,754 100,401 111,797 113,435 90,993 93,404 93,404 93,404
Announcement Date 2/11/22 2/8/23 2/6/24 2/6/25 2/5/26 - - -
1USD
Estimates
2026 *2027 *
P/E Ratio 11.6x 10.9x
PBR - -
EV / Sales 0.92x 0.86x
Yield 9.7% 10.7%

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
Global
Quality
ESG MSCI
-
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
7
Last Close Price
36.44USD
Average target price
39.14USD
Spread / Average Target
+7.42%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. AB Stock
  4. Financials AllianceBernstein Holding L.P.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!