AMG
Affiliated Managers Group Inc
Price:  
152.01 
USD
Volume:  
281,133.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

AMG Intrinsic Value

%
Upside

As of 2024-06-14, the Intrinsic Value of Affiliated Managers Group Inc (AMG) is 186.36 USD. This AMG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 152.01 USD, the upside of Affiliated Managers Group Inc is %.

The range of the Intrinsic Value is 144.20 - 254.62 USD

152.01 USD
Stock Price
186.36 USD
Intrinsic Value
Intrinsic Value Details

AMG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 144.20 - 254.62 186.36 22.6%
DCF (Growth 10y) 161.56 - 274.23 204.85 34.8%
DCF (EBITDA 5y) 158.69 - 192.04 176.42 16.1%
DCF (EBITDA 10y) 170.94 - 223.78 196.75 29.4%
Fair Value 540.02 - 540.02 540.02 255.25%
P/E 214.71 - 276.92 254.82 67.6%
EV/EBITDA 140.07 - 263.70 181.46 19.4%
EPV 198.00 - 299.45 248.73 63.6%
DDM - Stable 112.11 - 235.73 173.92 14.4%
DDM - Multi 143.54 - 251.72 184.31 21.2%

AMG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 4,843.04
Beta 0.75
Outstanding shares (mil) 31.86
Enterprise Value (mil) 6,574.54
Market risk premium 4.60%
Cost of Equity 11.37%
Cost of Debt 4.89%
WACC 8.88%