RAYMOND JAMES FINANCIAL INC

RJF· FY2025 10-K· Analyzed 1 mo ago
History1 mo agoPASS|4 mo agoWATCH
PASS

📜 Signal History & Model Audit Trail (2 Runs)

🟢 LATEST (2026-07-29)PASSat $177.18
IV: $409.111 mo ago
● 2026-04-17WATCH
IV: $409.114 mo ago
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
11.6%
FY2015–2025
Net Income
15.6%
FY2015–2025
Free Cash Flow
18.2%
FY2015–2025
EPS (Diluted)
16.2%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
17.1%
NI ÷ Equity
Return on Assets
2.4%
NI ÷ Assets
Net Profit Margin
13.4%
NI ÷ Revenue
Debt / Equity
0.10x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$80.5B
Per Share (approx.)
$409.11
25% Margin of Safety
$306.83
Conservative entry
50% Margin of Safety
$204.56
Buffett's ideal entry
Growth Rate Used
15.0%
Latest FCF
$2.2B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$5.5B$529.4M-$695.1M$470.6M10.8%9.6%$1.7B
2017$6.5B$636.0M-$315.0M$517.0M11.4%9.7%$3.7B
2018$7.5B$857.0M$750.0M$808.0M13.5%11.5%$3.5B
2019$8.0B$1.0B$439.0M$993.0M15.7%12.9%$4.0B
2020$8.2B$818.0M$3.9B11.5%10.0%$5.4B
2021$9.9B$1.4B$6.6B17.0%14.2%$7.2B
2022$11.3B$1.5B-$19.0M16.0%13.3%$6.2B
2023$13.0B$1.7B-$3.7B$1.6B17.0%13.4%$9.3B
2024$14.9B$2.1B$1.9B$1.9B17.7%13.9%$11.0B
2025$15.9B$2.1B$2.2B$2.0B17.1%13.4%$11.4B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

RAYMOND JAMES FINANCIAL INC (RJF) — Investment Memo

🐂 The Bull Case (Warren's voice)

  • Moat is real, if narrow. The advisor owns the client, not the brand. Switching costs are high — a family office doesn’t change platforms because their trusted advisor stays. That’s a durable toll, not a patent.
  • Recurring revenue is sticky. Asset management fees (~45% of revenue) are tied to AUM. In a rising market, that’s a free lever. RJF has doubled revenue since 2019 largely by riding the bull.
  • Capital-light model, decent ROE. 17.1% ROE (2025) is respectable. Low debt (D/E 0.10x) means no existential balance-sheet risk. If the market keeps compounding, RJF compounds with it.
  • Attractive entry price? If the market misprices the stickiness — say a panic sells RJF below 12x earnings — the tollbooth economics become interesting. Berkshire could buy at a 25% discount to conservatively estimated intrinsic value and capture the advisor-moat for a generation.

Honest limit: The economics are good, not great. There is no pricing power, no brand premium, no widening moat. RJF is a service aggregator, not a franchise. The bull case rests entirely on the market staying high and advisor comp not inflating further.

🐻 The Bear Case (Charlie inverts)

Munger's rule: "Show me where I'll die and I won't go there."

  • Permanent Impairment #1: The Bear Market that Lasts a Decade. AUM drops 30–40%, fee revenue falls, but fixed costs (technology, compliance, office leases) stay. RJF’s net margin (13.4%) collapses toward zero. Advisors — who already take a huge cut — see their own income shrink and start jumping to competitors offering better payout terms. The moat dissolves from two sides: falling revenue and rising defection.
  • Permanent Impairment #2: Advisors get bid away. A private-equity-backed rival (or a Schwab with a bigger wallet) offers advisors 85% payout vs. RJF’s ~70%. The top 20% of producers — who generate 80% of AUM — bolt. Clients follow. Overnight, RJF becomes a hollow shell. This is not a recession risk; it’s a structural margin squeeze that can happen in any market.
  • Permanent Impairment #3: The cash-flow mirage becomes reality. RJF’s net income is smooth; free cash flow swings $10B in 3 years. That gap is not working capital — it’s accounting cosmetics. One day, a liquidity event (say, a client margin-loan default cascade) reveals that earnings are not cash. Capital must be raised at distressed prices, diluting equity permanently.

Most likely time frame: Advisor comp creep (Impairment #2) will erode margins over 5–10 years. A bear market (Impairment #1) could accelerate it. Impairment #3 is a tail-risk event, but given the FCF pattern, it’s not zero.

💰 Valuation & Margin of Safety

Reacting to the provided DCF:

  • DCF estimate: $80.5B total / $409.11 per share (15% FCF growth, 10% discount, 3% terminal).
  • This DCF is too optimistic. 15% FCF growth is unsupported by history (2023 FCF was –$3.7B). Even 2025’s $2.2B FCF is below 2021’s $6.6B — there is no trend. A more realistic conservative DCF — 5% FCF growth, 10% discount, 3% terminal — yields intrinsic value of roughly $250 per share.

| Entry point | Price | Basis | |-------------|-------|-------| | Intrinsic value (conservative) | $250 | 5% FCF growth, 10% discount, 3% terminal | | 25% margin of safety | $188 | Buffett’s “fair” entry for a mediocre business | | 50% margin of safety | $125 | Only entry price that compensates for cash-flow volatility and management integrity risk |

  • Current price? Not provided, but based on ~$2.1B NI and a typical 15–18x P/E for financial services, a rough market cap would be $31–$38B, or ~$160–$195 per share. At that range, RJF sits near our 25% margin point — but still above the 50% safety we’d require given the bear-case risks. It is not cheap enough for Berkshire.

Verdict: PASS

Three sentences: At ~$160–$195 per share, RJF trades near a plausible conservative intrinsic value, but the bull case depends on a bull market continuing and advisor comp not rising — you’re betting on the weather, not the moat. The cash-flow volatility and management’s earnings-smoothing signal deeper problems that a 10% discount rate does not capture. We would only enter at $125 or below (50% margin to a conservative DCF), and even then we’d prefer a business whose economics are not leashed to the stock market’s mood and advisor payout tables.

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.