Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
19.88 USD18.58 USD23.30 USD
+57.91%
18.58 USDCurrent price is 57.9% above the base model value.
B
Financial ServicesAsset ManagementUnited States
BEN.US · Franklin Resources, Inc.
NYQ · US · USD
Latest price29.34 USD
30D-8.75%
Vs. base value+57.2%
Research summary
BEN.US latest organized financial period shows revenue grew +3.45% YoY and net income grew +12.93% YoY. Current price is about 29.34 USD, while the model base case is about 18.66 USD; the current price sits +57.2% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue9B USD
Net income525M USD
Free cash flow912M USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:28
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price29.34 USD
Base value18.66 USD
Vs. base+57.2%
Price date2026/04/28
19.31 USD18.66 USD19.73 USD
+57.23%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
13.61 USD12.72 USD15.95 USD
+131%
12.72 USDCurrent price is 130.6% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.0%
Current price implies roughly 4.0% annualized FCF growth.
4.0%Current price implies roughly 4.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
18.74 USD18.74 USD18.74 USD
+56.56%
18.74 USDCurrent price is 56.6% above the base model value.
Updated: 2026/04/29 07:28
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/09/29 | Annual | 9B USD | 525M USD | 912M USD | 0.91 |
| 2024/09/29 | Annual | 8B USD | 465M USD | 794M USD | 0.85 |
| 2023/09/29 | Annual | 8B USD | 883M USD | 940M USD | 1.72 |
| 2022/09/29 | Annual | 8B USD | 1B USD | 2B USD | 2.53 |
| 2021/09/29 | Annual | - | - | - | - |
Ad placement