As of 2024-09-13, the Intrinsic Value of Affiliated Managers Group Inc (AMG) is
212.63 USD. This AMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 167.08 USD, the upside of Affiliated Managers Group Inc is
%.
The range of the Intrinsic Value is 168.16 - 282.21 USD
212.63 USD
Intrinsic Value
AMG Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
168.16 - 282.21 |
212.63 |
27.3% |
| DCF (Growth 10y) |
188.27 - 303.93 |
233.64 |
39.8% |
| DCF (EBITDA 5y) |
180.17 - 214.58 |
198.72 |
18.9% |
| DCF (EBITDA 10y) |
196.66 - 250.15 |
223.16 |
33.6% |
| Fair Value |
535.81 - 535.81 |
535.81 |
220.69% |
| P/E |
216.90 - 299.92 |
263.73 |
57.8% |
| EV/EBITDA |
152.22 - 296.24 |
213.82 |
28.0% |
| EPV |
224.09 - 323.24 |
273.66 |
63.8% |
| DDM - Stable |
114.56 - 233.77 |
174.17 |
4.2% |
| DDM - Multi |
167.14 - 279.80 |
210.47 |
26.0% |
AMG Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,980.65 |
| Beta |
0.69 |
| Outstanding shares (mil) |
29.81 |
| Enterprise Value (mil) |
6,640.35 |
| Market risk premium |
4.60% |
| Cost of Equity |
11.17% |
| Cost of Debt |
4.73% |
| WACC |
8.69% |