{ "run": { "id": "cmnr12d530224p658kmzbvvy4", "region": "US", "assetId": "cmnr12d4o0220p658ogrpp8vx", "ticker": "AMP", "snapshotId": "cmnr12d4x0222p658vj8a719r", "promptTemplateId": "cmnqt07si0005lm3jzpxuu1ux", "createdAt": "2026-04-09T05:19:40.549Z", "promptTemplate": { "id": "cmnqt07si0005lm3jzpxuu1ux", "name": "Oficial 08.apr.2026", "version": 1 }, "snapshot": { "id": "cmnr12d4x0222p658vj8a719r", "assetId": "cmnr12d4o0220p658ogrpp8vx", "asOf": "2026-04-08T20:00:02.000Z", "snapshot": { "asOf": "2026-04-08T20:00:02.000Z", "quote": { "asOf": "2026-04-08T20:00:02.000Z", "open": null, "price": 453.1, "dayLow": 448.5, "volume": 693272, "dayHigh": 454.43, "currency": "USD", "prevClose": 432.06, "week52Low": 418.54, "week52High": 550.18 }, "fundamentals": { "pe": 13.3063772048847, "beta": 1.19808053721563, "epsTTM": 36.85, "fcfTTM": 8161000000, "growth": { "epsYoy": 0.09444609444609443, "revenueYoy": 0.05494812004909071 }, "sector": "Investment Advice", "margins": { "net": 0.1884088625667601, "gross": null, "operating": null }, "website": "https://ameriprise.com", "industry": "Financial services", "pegRatio": 1.40888591348574, "ebitdaTTM": 4925000000, "forwardPe": 11.7813551177319, "marketCap": 50300000000, "totalCash": 11158000000, "totalDebt": 3077000000, "debtEquity": 0.469842724080012, "quickRatio": null, "revenueTTM": 18911000000, "companyName": "AMERIPRISE FINANCIAL INC", "priceToBook": 7.24017071308597, "currentRatio": null, "dividendYield": 0.0129492487727423, "returnOnAssets": 0.01866383103549428, "returnOnEquity": 0.544052527103375, "analystOpinions": null, "businessSummary": "Ameriprise Financial, Inc. is an American diversified financial services company and bank holding company based in Minneapolis, Minnesota. It provides financial planning products and services, including wealth management, asset management, insurance, annuities, and estate planning.", "enterpriseValue": 39334878000, "analystTargetLow": null, "analystTargetHigh": null, "analystTargetMean": null, "fullTimeEmployees": 13600, "sharesOutstanding": 91178997, "enterpriseToEbitda": 7.986777258883249, "analystTargetMedian": null, "enterpriseToRevenue": 2.079999894241447, "operatingCashflowTTM": 8323000000, "analystRecommendationKey": null } }, "createdAt": "2026-04-09T05:19:40.545Z" }, "results": [ { "id": "cmnr12d560226p658mgy6yeii", "runId": "cmnr12d530224p658kmzbvvy4", "modelId": "anthropic", "status": "SUCCESS", "rawOutput": "{\"model\":\"ai-equity-research-v1\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"AMP\",\"currency\":\"USD\",\"current_price\":453.1,\"target_price_6m\":490,\"target_price_12m\":520,\"recommendation\":\"BUY\",\"confidence\":0.65,\"thesis_bullets\":[\"Exceptional ROE of 54% driven by capital-light model and buybacks\",\"Forward P/E of 11.8x is attractive for a high-quality compounder\",\"Strong FCF generation at ~16% yield supports shareholder returns\",\"Wealth management AUM tailwinds from demographic shift to advice\",\"Stock 17% below 52-week high offers entry below intrinsic value\"],\"key_drivers\":[{\"driver\":\"AUM growth drives advisory fee revenue\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Aggressive share repurchases boost EPS\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Rising interest rates support spread income\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Market volatility risk to AUM-linked revenues\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Secular shift toward fee-based financial planning\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Operating leverage from scale in asset management\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Regulatory changes in fiduciary standards\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Competition from low-cost digital advisors\",\"impact\":\"LOW\",\"direction\":\"NEG\"}],\"risks\":[\"Equity market drawdown reduces AUM and fee revenue significantly\",\"Regulatory tightening on insurance/annuity distribution channels\",\"Sustained capital market disruption compresses valuation multiples\",\"Advisor attrition to competitors or independent platforms\",\"Macroeconomic slowdown dampens new client inflows\"],\"assumptions\":{\"revenue_cagr_3y\":0.065,\"ebit_margin_target\":0.25,\"wacc\":0.105,\"terminal_multiple\":13.0},\"scenarios\":{\"bear\":{\"target_price\":390,\"prob\":0.20,\"notes\":\"Market correction compresses AUM, EPS falls to ~$35, 11x P/E.\"},\"base\":{\"target_price\":520,\"prob\":0.55,\"notes\":\"Steady AUM growth, EPS ~$40, sustained ~13x P/E multiple.\"},\"bull\":{\"target_price\":610,\"prob\":0.25,\"notes\":\"Strong market rally lifts AUM, EPS ~$42, re-rates to ~14.5x P/E.\"}},\"method_notes\":\"Earnings-power valuation anchored on forward EPS growth (~10%) and historical P/E range (11-15x). FCF yield of ~16% validates margin of safety. ROE-driven model with buyback support. 12M base target implies ~14.8% upside, supporting BUY. Probability-weighted expected value ~$510. Not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "ai-equity-research-v1", "risks": [ "Equity market drawdown reduces AUM and fee revenue significantly", "Regulatory tightening on insurance/annuity distribution channels", "Sustained capital market disruption compresses valuation multiples", "Advisor attrition to competitors or independent platforms", "Macroeconomic slowdown dampens new client inflows" ], "ticker": "AMP", "currency": "USD", "scenarios": { "base": { "prob": 0.55, "notes": "Steady AUM growth, EPS ~$40, sustained ~13x P/E multiple.", "target_price": 520 }, "bear": { "prob": 0.2, "notes": "Market correction compresses AUM, EPS falls to ~$35, 11x P/E.", "target_price": 390 }, "bull": { "prob": 0.25, "notes": "Strong market rally lifts AUM, EPS ~$42, re-rates to ~14.5x P/E.", "target_price": 610 } }, "confidence": 0.65, "assumptions": { "wacc": 0.105, "revenue_cagr_3y": 0.065, "terminal_multiple": 13, "ebit_margin_target": 0.25 }, "key_drivers": [ { "driver": "AUM growth drives advisory fee revenue", "impact": "HIGH", "direction": "POS" }, { "driver": "Aggressive share repurchases boost EPS", "impact": "HIGH", "direction": "POS" }, { "driver": "Rising interest rates support spread income", "impact": "MED", "direction": "POS" }, { "driver": "Market volatility risk to AUM-linked revenues", "impact": "HIGH", "direction": "NEG" }, { "driver": "Secular shift toward fee-based financial planning", "impact": "MED", "direction": "POS" }, { "driver": "Operating leverage from scale in asset management", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory changes in fiduciary standards", "impact": "MED", "direction": "NEG" }, { "driver": "Competition from low-cost digital advisors", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Earnings-power valuation anchored on forward EPS growth (~10%) and historical P/E range (11-15x). FCF yield of ~16% validates margin of safety. ROE-driven model with buyback support. 12M base target implies ~14.8% upside, supporting BUY. Probability-weighted expected value ~$510. Not investment advice.", "current_price": 453.1, "recommendation": "BUY", "thesis_bullets": [ "Exceptional ROE of 54% driven by capital-light model and buybacks", "Forward P/E of 11.8x is attractive for a high-quality compounder", "Strong FCF generation at ~16% yield supports shareholder returns", "Wealth management AUM tailwinds from demographic shift to advice", "Stock 17% below 52-week high offers entry below intrinsic value" ], "target_price_6m": 490, "target_price_12m": 520 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "anthropic", "webSearch": { "enabled": false, "maxToolCalls": 2, "disabledReason": null }, "pauseTurns": 0, "stopReason": "end_turn" }, "sanityIssues": [] }, "latencyMs": 53376, "createdAt": "2026-04-09T05:19:40.549Z", "usage": { "inputTokens": 3537, "outputTokens": 1691, "costUsd": 0.05996 } }, { "id": "cmnr12d560229p658n2t1wndb", "runId": "cmnr12d530224p658kmzbvvy4", "modelId": "deepseek.reasoner", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"Discounted Cash Flow and Multiples Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"AMP\",\n \"currency\": \"USD\",\n \"current_price\": 453.1,\n \"target_price_6m\": 460.0,\n \"target_price_12m\": 480.0,\n \"recommendation\": \"HOLD\",\n \"confidence\": 0.6,\n \"thesis_bullets\": [\n \"Strong wealth management franchise with steady AUM growth.\",\n \"High ROE supports dividends and buybacks for shareholders.\",\n \"Valuation appears fair given current growth and margin trends.\",\n \"Exposure to market volatility could pressure fee-based revenues.\",\n \"Competitive industry landscape may limit margin expansion.\"\n ],\n \"key_drivers\": [\n { \"driver\": \"Market performance impact on AUM\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Net interest margin from banking operations\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Expense control and operational efficiency\", \"impact\": \"MED\", \"direction\": \"POS\" },\n { \"driver\": \"Regulatory changes in financial services\", \"impact\": \"LOW\", \"direction\": \"NEG\" },\n { \"driver\": \"Client asset inflows and retention rates\", \"impact\": \"HIGH\", \"direction\": \"POS\" },\n { \"driver\": \"Economic downturn risk affecting advisor fees\", \"impact\": \"HIGH\", \"direction\": \"NEG\" }\n ],\n \"risks\": [\n \"Market downturn reducing assets under management\",\n \"Increased competition from fintech and traditional firms\",\n \"Interest rate fluctuations impacting net interest income\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.06,\n \"ebit_margin_target\": 0.2,\n \"wacc\": 0.09,\n \"terminal_multiple\": 12.0\n },\n \"scenarios\": {\n \"bear\": { \"target_price\": 420.0, \"prob\": 0.2, \"notes\": \"Recession leads to lower AUM and fee income.\" },\n \"base\": { \"target_price\": 480.0, \"prob\": 0.6, \"notes\": \"Steady growth in wealth management and stable markets.\" },\n \"bull\": { \"target_price\": 540.0, \"prob\": 0.2, \"notes\": \"Strong market rally and high client inflows boost revenues.\" }\n },\n \"method_notes\": \"Valuation based on forward earnings multiple and growth assumptions; HOLD due to limited upside vs. current price. Not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "Discounted Cash Flow and Multiples Model", "risks": [ "Market downturn reducing assets under management", "Increased competition from fintech and traditional firms", "Interest rate fluctuations impacting net interest income" ], "ticker": "AMP", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady growth in wealth management and stable markets.", "target_price": 480 }, "bear": { "prob": 0.2, "notes": "Recession leads to lower AUM and fee income.", "target_price": 420 }, "bull": { "prob": 0.2, "notes": "Strong market rally and high client inflows boost revenues.", "target_price": 540 } }, "confidence": 0.6, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.06, "terminal_multiple": 12, "ebit_margin_target": 0.2 }, "key_drivers": [ { "driver": "Market performance impact on AUM", "impact": "HIGH", "direction": "POS" }, { "driver": "Net interest margin from banking operations", "impact": "MED", "direction": "POS" }, { "driver": "Expense control and operational efficiency", "impact": "MED", "direction": "POS" }, { "driver": "Regulatory changes in financial services", "impact": "LOW", "direction": "NEG" }, { "driver": "Client asset inflows and retention rates", "impact": "HIGH", "direction": "POS" }, { "driver": "Economic downturn risk affecting advisor fees", "impact": "HIGH", "direction": "NEG" } ], "method_notes": "Valuation based on forward earnings multiple and growth assumptions; HOLD due to limited upside vs. current price. Not investment advice.", "current_price": 453.1, "recommendation": "HOLD", "thesis_bullets": [ "Strong wealth management franchise with steady AUM growth.", "High ROE supports dividends and buybacks for shareholders.", "Valuation appears fair given current growth and margin trends.", "Exposure to market volatility could pressure fee-based revenues.", "Competitive industry landscape may limit margin expansion." ], "target_price_6m": 460, "target_price_12m": 480 }, "errorsJson": { "attempts": [], "providerMeta": { "endpoint": "https://api.deepseek.com/v1/chat/completions", "provider": "deepseek", "webSearch": { "enabled": false, "supported": false }, "responseFormat": "json_object" }, "sanityIssues": [] }, "latencyMs": 337, "createdAt": "2026-04-09T05:19:40.549Z", "usage": { "inputTokens": 2056, "outputTokens": 2955, "costUsd": 0.001817 } }, { "id": "cmnr12d560227p658eyqf7ag3", "runId": "cmnr12d530224p658kmzbvvy4", "modelId": "gemini.3-pro", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AMP Equity Research Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"AMP\",\n \"currency\": \"USD\",\n \"current_price\": 453.1,\n \"target_price_6m\": 490,\n \"target_price_12m\": 525,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.75,\n \"thesis_bullets\": [\n \"Strong wealth management franchise provides resilient, recurring fee-based revenue streams.\",\n \"High ROE of 54% driven by capital-light model and aggressive share repurchases.\",\n \"Asset management segment faces structural outflow pressures, partially offsetting wealth gains.\",\n \"Valuation at 11.8x forward P/E is attractive relative to historical averages and peers.\",\n \"Cash sorting headwinds are stabilizing, reducing pressure on net investment income.\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Equity Market Levels\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Wealth Management Net Inflows\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Share Repurchase Program\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Asset Management Outflows\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Cash Sweep Yields\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Fee Compression\",\n \"impact\": \"LOW\",\n \"direction\": \"NEG\"\n }\n ],\n \"risks\": [\n \"Significant equity market correction reducing AUM and fee revenues.\",\n \"Accelerated cash sorting by clients seeking higher yields outside sweep accounts.\",\n \"Persistent net outflows in the Asset Management (Columbia Threadneedle) division.\",\n \"Stricter fiduciary regulations impacting wealth management product distribution.\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.055,\n \"ebit_margin_target\": 0.26,\n \"wacc\": 0.095,\n \"terminal_multiple\": 13.0\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 380,\n \"prob\": 0.2,\n \"notes\": \"Market correction reduces AUM and fee revenue, while cash sorting pressures net interest income.\"\n },\n \"base\": {\n \"target_price\": 525,\n \"prob\": 0.6,\n \"notes\": \"Steady AUM growth, sustained net inflows in wealth management, and consistent share repurchases.\"\n },\n \"bull\": {\n \"target_price\": 600,\n \"prob\": 0.2,\n \"notes\": \"Equity markets rally driving AUM outperformance, higher performance fees, and multiple expansion.\"\n }\n },\n \"method_notes\": \"Valuation based on a 13x target P/E applied to NTM EPS estimates, supported by a 10-year DCF model (9.5% WACC, 2% terminal growth). The BUY rating reflects a ~16% upside to our 12M target, driven by wealth management resilience and aggressive buybacks, balanced against asset management headwinds. This is not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AMP Equity Research Model", "risks": [ "Significant equity market correction reducing AUM and fee revenues.", "Accelerated cash sorting by clients seeking higher yields outside sweep accounts.", "Persistent net outflows in the Asset Management (Columbia Threadneedle) division.", "Stricter fiduciary regulations impacting wealth management product distribution." ], "ticker": "AMP", "currency": "USD", "scenarios": { "base": { "prob": 0.6, "notes": "Steady AUM growth, sustained net inflows in wealth management, and consistent share repurchases.", "target_price": 525 }, "bear": { "prob": 0.2, "notes": "Market correction reduces AUM and fee revenue, while cash sorting pressures net interest income.", "target_price": 380 }, "bull": { "prob": 0.2, "notes": "Equity markets rally driving AUM outperformance, higher performance fees, and multiple expansion.", "target_price": 600 } }, "confidence": 0.75, "assumptions": { "wacc": 0.095, "revenue_cagr_3y": 0.055, "terminal_multiple": 13, "ebit_margin_target": 0.26 }, "key_drivers": [ { "driver": "Equity Market Levels", "impact": "HIGH", "direction": "POS" }, { "driver": "Wealth Management Net Inflows", "impact": "HIGH", "direction": "POS" }, { "driver": "Share Repurchase Program", "impact": "MED", "direction": "POS" }, { "driver": "Asset Management Outflows", "impact": "MED", "direction": "NEG" }, { "driver": "Cash Sweep Yields", "impact": "MED", "direction": "POS" }, { "driver": "Fee Compression", "impact": "LOW", "direction": "NEG" } ], "method_notes": "Valuation based on a 13x target P/E applied to NTM EPS estimates, supported by a 10-year DCF model (9.5% WACC, 2% terminal growth). The BUY rating reflects a ~16% upside to our 12M target, driven by wealth management resilience and aggressive buybacks, balanced against asset management headwinds. This is not investment advice.", "current_price": 453.1, "recommendation": "BUY", "thesis_bullets": [ "Strong wealth management franchise provides resilient, recurring fee-based revenue streams.", "High ROE of 54% driven by capital-light model and aggressive share repurchases.", "Asset management segment faces structural outflow pressures, partially offsetting wealth gains.", "Valuation at 11.8x forward P/E is attractive relative to historical averages and peers.", "Cash sorting headwinds are stabilizing, reducing pressure on net investment income." ], "target_price_6m": 490, "target_price_12m": 525 }, "errorsJson": { "attempts": [], "providerMeta": { "model": "gemini-3-pro-preview", "provider": "gemini", "webSearch": { "used": false, "allowed": false, "enabled": false, "requested": false, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 23889, "createdAt": "2026-04-09T05:19:40.549Z", "usage": { "inputTokens": 2374, "outputTokens": 852, "costUsd": 0.014972 } }, { "id": "cmnr12d560225p658m6vedd6e", "runId": "cmnr12d530224p658kmzbvvy4", "modelId": "openai.gpt-5.4", "status": "SUCCESS", "rawOutput": "{\"model\":\"AI Model Recommendation v2\",\"as_of\":\"2026-04-08T20:00:02.000Z\",\"ticker\":\"AMP\",\"currency\":\"USD\",\"current_price\":453.1,\"target_price_6m\":475,\"target_price_12m\":500,\"recommendation\":\"BUY\",\"confidence\":0.64,\"thesis_bullets\":[\"Advice-led wealth franchise supports resilient fee income and client retention.\",\"Valuation is undemanding versus profitability, cash generation, and balance-sheet strength.\",\"Buybacks and dividends enhance per-share growth even in moderate revenue environments.\",\"Earnings remain exposed to market levels, flows, and investor risk appetite.\",\"Near-fair but positive risk/reward supports modest upside rather than aggressive rerating.\"],\"key_drivers\":[{\"driver\":\"Wealth management asset growth\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Advisor productivity and retention\",\"impact\":\"HIGH\",\"direction\":\"POS\"},{\"driver\":\"Share repurchases\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Net investment income stability\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Asset management net flows\",\"impact\":\"MED\",\"direction\":\"POS\"},{\"driver\":\"Equity market drawdown sensitivity\",\"impact\":\"HIGH\",\"direction\":\"NEG\"},{\"driver\":\"Fee compression and pricing pressure\",\"impact\":\"MED\",\"direction\":\"NEG\"},{\"driver\":\"Regulatory and fiduciary changes\",\"impact\":\"MED\",\"direction\":\"NEG\"}],\"risks\":[\"Prolonged equity market decline\",\"Net client outflows or lower wrap-fee rates\",\"Regulatory or fiduciary rule changes\",\"Insurance or annuity reserve volatility\",\"Technology or execution missteps\"],\"assumptions\":{\"revenue_cagr_3y\":0.05,\"ebit_margin_target\":0.24,\"wacc\":0.1,\"terminal_multiple\":12.5},\"scenarios\":{\"bear\":{\"target_price\":390,\"prob\":0.25,\"notes\":\"Market correction and weaker flows compress earnings and multiple.\"},\"base\":{\"target_price\":500,\"prob\":0.5,\"notes\":\"Mid-single-digit revenue growth and ongoing buybacks support modest rerating.\"},\"bull\":{\"target_price\":580,\"prob\":0.25,\"notes\":\"Stronger markets, solid flows, and accelerated capital return lift EPS.\"}},\"method_notes\":\"Base case uses earnings-power valuation with assumed 5% 3Y revenue CAGR, 24% EBIT margin, 10% WACC/cost of equity, and 12.5x terminal multiple, cross-checked against snapshot ~8.0x EV/EBITDA and 11.8x forward P/E. BUY fits ~10% 12M upside with balanced risks; not investment advice.\"}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Model Recommendation v2", "risks": [ "Prolonged equity market decline", "Net client outflows or lower wrap-fee rates", "Regulatory or fiduciary rule changes", "Insurance or annuity reserve volatility", "Technology or execution missteps" ], "ticker": "AMP", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Mid-single-digit revenue growth and ongoing buybacks support modest rerating.", "target_price": 500 }, "bear": { "prob": 0.25, "notes": "Market correction and weaker flows compress earnings and multiple.", "target_price": 390 }, "bull": { "prob": 0.25, "notes": "Stronger markets, solid flows, and accelerated capital return lift EPS.", "target_price": 580 } }, "confidence": 0.64, "assumptions": { "wacc": 0.1, "revenue_cagr_3y": 0.05, "terminal_multiple": 12.5, "ebit_margin_target": 0.24 }, "key_drivers": [ { "driver": "Wealth management asset growth", "impact": "HIGH", "direction": "POS" }, { "driver": "Advisor productivity and retention", "impact": "HIGH", "direction": "POS" }, { "driver": "Share repurchases", "impact": "MED", "direction": "POS" }, { "driver": "Net investment income stability", "impact": "MED", "direction": "POS" }, { "driver": "Asset management net flows", "impact": "MED", "direction": "POS" }, { "driver": "Equity market drawdown sensitivity", "impact": "HIGH", "direction": "NEG" }, { "driver": "Fee compression and pricing pressure", "impact": "MED", "direction": "NEG" }, { "driver": "Regulatory and fiduciary changes", "impact": "MED", "direction": "NEG" } ], "method_notes": "Base case uses earnings-power valuation with assumed 5% 3Y revenue CAGR, 24% EBIT margin, 10% WACC/cost of equity, and 12.5x terminal multiple, cross-checked against snapshot ~8.0x EV/EBITDA and 11.8x forward P/E. BUY fits ~10% 12M upside with balanced risks; not investment advice.", "current_price": 453.1, "recommendation": "BUY", "thesis_bullets": [ "Advice-led wealth franchise supports resilient fee income and client retention.", "Valuation is undemanding versus profitability, cash generation, and balance-sheet strength.", "Buybacks and dividends enhance per-share growth even in moderate revenue environments.", "Earnings remain exposed to market levels, flows, and investor risk appetite.", "Near-fair but positive risk/reward supports modest upside rather than aggressive rerating." ], "target_price_6m": 475, "target_price_12m": 500 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "openai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "resp_02ef553cbbca11670069d750c8e5d08196b9448c356f3bd7a7", "reasoningEffort": "medium", "structuredOutputs": { "used": true, "requested": true, "disabledReason": null } }, "sanityIssues": [] }, "latencyMs": 38193, "createdAt": "2026-04-09T05:19:40.549Z", "usage": { "inputTokens": 2328, "outputTokens": 2257, "costUsd": 0.035672 } }, { "id": "cmnr12d560228p658wdofbqip", "runId": "cmnr12d530224p658kmzbvvy4", "modelId": "xai.grok-4.20-reasoning", "status": "SUCCESS", "rawOutput": "{\n \"model\": \"AI Fundamental Model\",\n \"as_of\": \"2026-04-08T20:00:02.000Z\",\n \"ticker\": \"AMP\",\n \"currency\": \"USD\",\n \"current_price\": 453.1,\n \"target_price_6m\": 480,\n \"target_price_12m\": 515,\n \"recommendation\": \"BUY\",\n \"confidence\": 0.62,\n \"thesis_bullets\": [\n \"High ROE of 54% supports value creation\",\n \"Steady AUM growth drives fee revenue\",\n \"Forward P/E of 11.8 appears attractive\",\n \"Strong FCF funds dividends and buybacks\",\n \"Demographics favor long-term advice demand\"\n ],\n \"key_drivers\": [\n {\n \"driver\": \"Wealth management AUM expansion\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Equity market performance\",\n \"impact\": \"HIGH\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Operating leverage on revenue\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Share repurchase program\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n },\n {\n \"driver\": \"Market volatility on fees\",\n \"impact\": \"HIGH\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Regulatory compliance costs\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Competition from digital platforms\",\n \"impact\": \"MED\",\n \"direction\": \"NEG\"\n },\n {\n \"driver\": \"Net interest spread income\",\n \"impact\": \"MED\",\n \"direction\": \"POS\"\n }\n ],\n \"risks\": [\n \"Prolonged equity bear market hits AUM\",\n \"Economic slowdown reduces client activity\",\n \"Rising regulatory scrutiny and costs\",\n \"Intensifying competition in advisory\"\n ],\n \"assumptions\": {\n \"revenue_cagr_3y\": 0.065,\n \"ebit_margin_target\": 0.24,\n \"wacc\": 0.09,\n \"terminal_multiple\": 14\n },\n \"scenarios\": {\n \"bear\": {\n \"target_price\": 390,\n \"prob\": 0.25,\n \"notes\": \"Market downturn sharply cuts AUM and fees.\"\n },\n \"base\": {\n \"target_price\": 515,\n \"prob\": 0.5,\n \"notes\": \"Steady inflows, markets, and margins persist.\"\n },\n \"bull\": {\n \"target_price\": 590,\n \"prob\": 0.25,\n \"notes\": \"Strong markets and client growth exceed expectations.\"\n }\n },\n \"method_notes\": \"Blended DCF using 6.5% rev CAGR, 24% EBIT margin, 9% WACC and 14x terminal vs peers. 12M target implies ~14% upside. not investment advice.\"\n}", "parsedJson": { "as_of": "2026-04-08T20:00:02.000Z", "model": "AI Fundamental Model", "risks": [ "Prolonged equity bear market hits AUM", "Economic slowdown reduces client activity", "Rising regulatory scrutiny and costs", "Intensifying competition in advisory" ], "ticker": "AMP", "currency": "USD", "scenarios": { "base": { "prob": 0.5, "notes": "Steady inflows, markets, and margins persist.", "target_price": 515 }, "bear": { "prob": 0.25, "notes": "Market downturn sharply cuts AUM and fees.", "target_price": 390 }, "bull": { "prob": 0.25, "notes": "Strong markets and client growth exceed expectations.", "target_price": 590 } }, "confidence": 0.62, "assumptions": { "wacc": 0.09, "revenue_cagr_3y": 0.065, "terminal_multiple": 14, "ebit_margin_target": 0.24 }, "key_drivers": [ { "driver": "Wealth management AUM expansion", "impact": "HIGH", "direction": "POS" }, { "driver": "Equity market performance", "impact": "HIGH", "direction": "POS" }, { "driver": "Operating leverage on revenue", "impact": "MED", "direction": "POS" }, { "driver": "Share repurchase program", "impact": "MED", "direction": "POS" }, { "driver": "Market volatility on fees", "impact": "HIGH", "direction": "NEG" }, { "driver": "Regulatory compliance costs", "impact": "MED", "direction": "NEG" }, { "driver": "Competition from digital platforms", "impact": "MED", "direction": "NEG" }, { "driver": "Net interest spread income", "impact": "MED", "direction": "POS" } ], "method_notes": "Blended DCF using 6.5% rev CAGR, 24% EBIT margin, 9% WACC and 14x terminal vs peers. 12M target implies ~14% upside. not investment advice.", "current_price": 453.1, "recommendation": "BUY", "thesis_bullets": [ "High ROE of 54% supports value creation", "Steady AUM growth drives fee revenue", "Forward P/E of 11.8 appears attractive", "Strong FCF funds dividends and buybacks", "Demographics favor long-term advice demand" ], "target_price_6m": 480, "target_price_12m": 515 }, "errorsJson": { "attempts": [], "providerMeta": { "provider": "xai", "webSearch": { "used": false, "enabled": false, "sources": [], "maxToolCalls": 2 }, "responseId": "2fc1e124-ea92-942b-b212-1215818d3b3a", "usedFallbackChatCompletions": false }, "sanityIssues": [] }, "latencyMs": 19995, "createdAt": "2026-04-09T05:19:40.549Z", "usage": { "inputTokens": 2666, "outputTokens": 2803, "costUsd": 0.050043 } } ] } }