Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
2,267.35 USD3,923.63 USD5,298.62 USD
-87.98%
3,923.63 USDCurrent price is 88% below the base model value.
A
US
AMP.US · AMERIPRISE FINANCIAL INC
US · US
Latest price471.68 USD
30D-9.46%
Vs. base value-25.7%
Research summary
AMP.US latest organized financial period shows revenue grew +5.49% YoY and net income grew +4.76% YoY. Current price is about 472 USD, while the model base case is about 635 USD; the current price sits -25.7% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue19B USD
Net income4B USD
Free cash flow8B USD
Operating cash flow8B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price471.68 USD
Base value634.65 USD
Vs. base-25.7%
Price date2026/04/29
538.85 USD634.65 USD695.20 USD
-25.68%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
538.85 USD634.65 USD695.20 USD
-25.68%
634.65 USDCurrent price is 25.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:24
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 19B USD | 4B USD | - | 8B USD | 36.28 | - |
| 2024/12/31 | Annual | 18B USD | 3B USD | - | 7B USD | 33.05 | - |
| 2023/12/31 | Annual | 16B USD | 3B USD | - | 5B USD | 23.71 | - |
| 2022/12/31 | Annual | 14B USD | 3B USD | - | 4B USD | 22.51 | - |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement