FHI · NYSE · Investment Advice
$55.97 · $4.2B market value · fiscal year to 31 Dec 2025
9 of 10
Buffett tests pass
Margin of safety 45%
Bear
$60.27
Base
$102.37
Bull
$162.06
Price $55.93
The price is below even the bear case.
Federated Hermes is an asset manager that earns fees on the money it looks after, with $1.8B of revenue and $403.3M of net income in the latest year. Its earnings record is strong: there were 0 loss years across 15 years of filings, return on equity averaged 30%, and return on invested capital averaged 36%. Debt is modest at $348.4M, against $234.2M of net cash after liquid assets are counted. At $55.93, the stock sits below the base value of $102.37, but the bear value of $60.27 is close to the price. The engine verdict is within margin: the price clears the base case by a wide gap but clears the bear case by only 7.2%.
Predictability: Medium
Federated Hermes is an asset manager. It sponsors funds and runs separate accounts for banks, broker-dealers, institutions and retail investors, and most of its revenue is a fee calculated on the assets it manages. Revenue was $1.8B in the latest year and net income was $403.3M.
Inside the circle? The filings show no loss years and a return on equity that has stayed high, which points to a durable core earning model. Revenue, however, depends on investor flows, asset mix and interest rates, and the largest revenue source is money market funds that can shrink quickly. A careful owner could describe the shape of this business ten years out but would find its size and margins hard to pin down, and the valuation range runs from $60.27 to $162.06 per share.
Durability
Narrow
Pricing power
Weak
Moat type
Intangibles, Efficient scale
Most of the protection comes from scale in money market funds, where the firm is one of the largest U.S. managers, and from a distribution network that reaches over seven thousand financial intermediaries. Large funds can run at a lower cost per dollar of assets, which is an efficient scale edge, and the sales relationships and fund track records are intangible assets that take years to build. The moat looks narrow, because most advisory agreements can be ended on sixty days notice and the firm has cut its own fees to defend assets. The returns are consistent with a protected franchise: return on equity has averaged 30%, return on invested capital has averaged 36%, and operating margin has varied by only 3.0% around an average of 27%. We could not run the gross margin cross-check because the excerpts do not include gross margin, and a fall in money market assets could move these returns faster than the franchise can respond.
Threats to the moat
Capital allocation
Sound
Candour
Neutral
Management has returned cash to owners through buybacks and dividends while keeping borrowing low. The share count has fallen at -3.0% a year, and dividends have averaged 49% of profit, which is the share of earnings paid out to owners. Total debt is $348.4M, due in 2032 at a fixed rate, and the filing's covenant ratio is higher than our 40× figure because the covenant uses EBITDA (earnings before interest, tax, depreciation and amortisation). The retained earnings test gives 0.9×, so profit kept back has not yet created a full dollar of market value for each dollar held, and the 2025 and planned acquisitions will need watching. The controlling family's voting control limits what outside owners can do about these choices, so you should weigh that when judging how the capital is used.
9 pass · 1 mixed · 0 fail · 0 can't tell
Each dollar retained over the period has been matched by 0.9× of market value created ($1.5B retained in total).
Why this testNo loss years across 15 years of filings, with operating margin varying by 3.0% around its average.
Why this testDiscounted owner earnings
Bear
$60.27
Base
$102.37
Bull
$162.06
Price $55.93
The price is below even the bear case.
| Scenario | Starting owner earnings | Growth (yrs 1–5) | Terminal | Discount | Value / share |
|---|---|---|---|---|---|
| bear | $350.0M | 1.1% | 1.5% | 9.6% | $60.27 |
| base | $350.0M | 5.1% | 2.5% | 8.1% | $102.37 |
| bull | $350.0M | 8.1% | 3.0% | 7.1% | $162.06 |
Sensitivity
| Discount ↓ / Growth → | 1.1% | 3.1% | 5.1% | 7.1% | 9.1% |
|---|---|---|---|---|---|
| 6.1% | $125 | $141 | $159 | $179 |
The earnings base looks higher than the business has usually shown. Net income reached $403.3M in the latest year, but normalised owner earnings are $350.0M, and the filing points to a lower tax rate and a low 2024 comparison base as drivers of the jump. More than half of revenue comes from money market funds, which the filing says can lose assets quickly, and the firm has already cut its own fees to defend assets. At $55.93 the bear case value is $60.27, a margin of safety of only 7.2%, so the price relies on the base case holding.
Dependence on money market funds
Could break the thesispossibleMoney market funds produce most of the revenue, so a fall in those assets, a change in rates, or a breach of a stable net asset value would hit core earnings quickly. The filing gives the revenue share directly, and the business has no other segment to offset a decline.
Fee pressure and rising distribution costs
MateriallikelyThe filing says competitors' lower fees can force the firm to cut its own fees, and the share of fund revenue paid out in distribution costs has been rising. If pricing falls faster than costs, operating margins would narrow from their current level.
Latest-year earnings may flatter the trend
MateriallikelyNet income rose sharply in 2025, helped by a lower effective tax rate and by a 2024 impairment that lowered the prior-year base. Operating cash flow fell in the same year, which shows the reported jump is not yet matched by cash.
Buffett's circle of competence asks whether you can understand how this business earns money. Fees follow assets under management, and most of those assets sit in money market funds, which is a simple model to follow but a fast-moving one. The durable competitive advantage test is harder. The filings say that if competitors charge lower fees, the firm has reduced, or can further reduce, its own fees: "If competitors charge lower fees for similar offerings, Federated Hermes has reduced, or can further reduce, the fees on its own offerings". That is the opposite of pricing power, the ability to raise prices without losing business. Consistent earning power and high return on equity without leverage are the strongest parts of the record. Owner earnings, which means reported profit plus depreciation and amortisation, less the capital spending needed to stay competitive, were $411.6M in the latest year and $350.0M on a normalised basis. Capital spending has been light, at 0.7× of depreciation. The retained earnings test, which asks whether each dollar kept creates at least a dollar of market value, gives 0.9×, so the verdict is mixed. Buybacks have shrunk the share count at -3.0% a year, which fits Buffett's view that repurchases make sense only below intrinsic value. Intrinsic value is the discounted value of cash an owner could take out over the business's life, and it is always an estimate. On the rates test, the owner earnings yield of 8.3% is above the 10-year Treasury yield of 5.1%, but the filings also say that higher rates can reduce money market demand, so rates act on this business in both directions.
Money market assets and the share of revenue they produce
The filings say money market funds produce a large share of revenue, and the firm says they can lose assets quickly. Falling assets would hit the earnings base first.
Fee cuts, fee waivers and distribution costs
The firm cut its own fees to defend assets. If distribution costs keep rising, the owner earnings figure could drift lower even if assets hold.
Impairment review of the FHL intangible asset
The filing says the estimated fair value of the FHL right to manage public fund assets exceeds its carrying value by only a thin margin, so a weaker outlook could trigger a write-down.
Results and price paid for the FCP and Rivington acquisitions
The FCP deal is expected to close in the second quarter of 2026. Acquisitions use cash, and the retained earnings test is already mixed, so you would want to see whether new capital earns its cost.
Buybacks and dividends compared with the share price
Buffett's test is that repurchases make sense only below intrinsic value. Track whether buybacks continue at a pace that keeps the share count falling.
Questions the filings couldn't answer
How this was made
Federated Hermes, Inc · financial data to 31 Dec 2025 from SEC XBRL filings, narrative from the 10-K filed 27 Feb 2026. Method [email protected], prompts [email protected]. Judgement by anthropic/claude-haiku-5.5. 36 filing quotes verified. Data completeness 100%. Analysed 18 Oct 2026.
General research. It isn't personal advice. Numbers are computed in code from filings; the model writes no figures. It can still be wrong.
Replicly is a research and education tool. It is not financial advice and does not recommend that you buy or sell any investment. Analyses apply Buffett-inspired principles to public data and can be wrong. Warren Buffett and Berkshire Hathaway are not affiliated with and do not endorse Replicly. Capital is at risk.
“Federated Hermes’ principal source of revenue is investment advisory fees earned by various domestic and foreign subsidiaries pursuant to investment advisory contracts and based primarily upon the AUM of its investment offerings.”
Business · filing
“Money market fund investments are neither insured nor guaranteed by the FDIC or any other government agency.”
Risk factors · filing
“A significant and prolonged decline in the AUM of materially concentrated offering, strategy, or asset class can materially adversely affect Federated Hermes’ future revenues”
Risk factors · filing
“A substantial majority of Federated Hermes’ revenue is derived from investment advisory agreements with Federated Hermes Funds”
Risk factors · filing
“Voluntary Yield-related Fee Waivers are calculated as a percentage of AUM in certain money market funds and can vary based on the asset levels and mix.”
Risk factors · filing
“Federated Hermes generally pays out a larger portion of the revenue earned from managed assets in money market, multi-asset, and fixed-income funds than the revenue earned from managed assets in equity and alternative/private markets funds.”
Risk factors · filing
“Competition is particularly intense among mutual fund and ETF providers.”
Business · filing
“New offerings often require three or more years in the marketplace to establish track records sufficient to attract significant AUM.”
Risk factors · filing
“The SEC had one of its most active rulemaking years in 2024, while 2025 saw far fewer new proposals, a significant reduction in finalized substantive rules, and a large-scale withdrawal of pending proposals.”
Business · filing
“Federated Hermes, which began selling money market fund offerings to institutions in 1974, is one of the largest U.S. managers of money market assets”
Business · filing
“Federated Hermes uses its trained sales force of nearly 250 representatives and managers, backed by an experienced support staff”
Business · filing
“a large, diversified group of over 7,000 national, regional and independent financial intermediary customers”
Business · filing
“These advisory agreements are generally terminable upon 60 days’ notice to the investment advisor.”
Business · filing
“Competition is particularly intense among mutual fund and ETF providers.”
Business · filing
“If competitors charge lower fees for similar offerings, Federated Hermes has reduced, or can further reduce, the fees on its own offerings”
Risk factors · filing
“Federated Hermes can implement fee waivers, rebates or expense reimbursements for competitive reasons”
Management's discussion · filing
“New offerings often require three or more years in the marketplace to establish track records sufficient to attract significant AUM.”
Risk factors · filing
“due to a decrease in projected cash flows, primarily driven by a decrease in projected revenue, management concluded that an indicator of potential impairment existed”
Management's discussion · filing
“Distribution costs as a percentage of total fund revenue increased to 29% in 2025 compared to 28% in 2024.”
Risk factors · filing
“it is also possible to lose money by investing in these funds.”
Risk factors · filing
“A significant and prolonged decline in the AUM of materially concentrated offering, strategy, or asset class can materially adversely affect”
Risk factors · filing
“All the outstanding shares of Class A common stock are held by the Voting Shares Irrevocable Trust for the benefit of certain members of the Donahue family.”
Risk factors · filing
“management believes it will have sufficient liquidity to meet both its short-term and reasonably foreseeable long-term cash needs.”
Management's discussion · filing
“management expects that principal uses of cash will include funding business acquisitions”
Management's discussion · filing
“Federated Hermes was in compliance with all of its covenants, including its interest coverage and leverage ratios”
Management's discussion · filing
“Federated Hermes strongly supports the ICI’s position and believes adoption of e-delivery on a default basis is in the best interest of shareholders.”
Business · filing
Return on equity averaged 30%, reaching 15% in 10 of the years measured; the weakest year was 22%.
Why this testAfter-tax return on invested capital averaged 36% over 10 years and was 40% in the latest year.
Why this testTotal debt of $348.4M would take 1.0 yrs of normalised owner earnings to repay; operating income covers interest 40×. Both tests pass: payback within 4 years and interest cover of 8x or more.
Why this testNormalised owner earnings are $350.0M, and free cash flow has averaged 106% of reported profit.
Why this testCapital spending has averaged 0.7× depreciation; estimated maintenance capex was $0.0 last year.
Why this testThe diluted share count has changed by -3.0% a year. Shrinking means buybacks are returning value; growing means owners are being diluted.
Why this testAt $55.93, the price is 45% below the base-case value of $102.37 (the bear case is $60.27). The standard lens asks for a 25% margin.
Why this testThe owner-earnings yield is 8.3% against a 10-year Treasury yield of 5.1%.
Why this testRevenue growth (CAGR)
5.2%
Operating margin (avg)
27%
Return on equity (avg)
30%
ROIC (avg)
36%
Cash conversion
106%
Debt payback
1.0 yrs
Share count change (CAGR)
-3.0%
Owner earnings yield
8.3%
| $201 |
| 7.1% | $99 | $111 | $125 | $140 | $157 |
|---|
| 8.1% | $82 | $92 | $102 | $114 | $128 |
|---|
| 9.1% | $70 | $78 | $87 | $97 | $108 |
|---|
| 10.1% | $61 | $68 | $76 | $84 | $93 |
|---|
Green: at least 25% above the price. Amber: above it. Red: below it. n/a means the discount rate is at or below growth, where the model has no finite answer. The corners combine the most extreme assumptions, so treat them as bounds.
Discount rate: 10-year Treasury (5.1%) plus a 3% hurdle. End-of-day prices from free public sources, may be delayed or missing.
Short-notice advisory contracts and family control
MaterialpossibleMost fund advisory agreements can be ended on short notice, and a Donahue family trust controls all the voting Class A shares, so outside owners have limited say over capital allocation or governance. The board also does not have a majority of independent directors.
Thin margin of safety in the bear case
MaterialpossibleThe bear case value sits only just above the share price, and the engine's discount rate input differs from the year-end 10-year Treasury yield shown in the filing. Any change to these assumptions would move the value estimate more than the price, so the valuation depends heavily on the inputs.
Goodwill and intangible asset impairment
MinorpossibleThe filing says the fair value of one large indefinite-lived intangible exceeded its carrying value by a small margin, and the intangibles sit on a base of acquisitions. A further fall in projected revenue could trigger another write-down that reduces reported equity.
What would change the view
“Approximately 53% of Federated Hermes’ total 2025 revenue was attributable to money market assets”
Risk factors · filing
“If competitors charge lower fees for similar offerings, Federated Hermes has reduced, or can further reduce, the fees on its own offerings”
Risk factors · filing
“Distribution costs as a percentage of total fund revenue increased to 29% in 2025 compared to 28% in 2024”
Risk factors · filing
“These advisory agreements are generally terminable upon 60 days’ notice to the investment advisor”
Business · filing
“The effective tax rate was 24.4% for 2025 and 29.7% for 2024.”
Management's discussion · filing
“Intangible Asset Related expense decreased $65.6 million primarily due to the $66.3 million impairment of an indefinite-lived intangible asset in 2024”
Management's discussion · filing
“Net cash provided by operating activities totaled $297.3 million for 2025 as compared to $346.6 million for 2024”
Management's discussion · filing
“A discounted cash flow analysis was prepared which resulted in the estimated fair value exceeding the carrying value by less than 5%”
Management's discussion · filing
“All the outstanding shares of Class A common stock are held by the Voting Shares Irrevocable Trust for the benefit of certain members of the Donahue family”
Risk factors · filing
“closing the year at 4.18%, slightly lower than the year-end 2024 level”
Management's discussion · filing