SEIC
SEI Investments Co
Price:  
67.97 
USD
Volume:  
252,597.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

SEIC Intrinsic Value

%
Upside

As of 2024-05-21, the Intrinsic Value of SEI Investments Co (SEIC) is 70.10 USD. This SEIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.97 USD, the upside of SEI Investments Co is %.

The range of the Intrinsic Value is 50.83 - 125.85 USD

67.97 USD
Stock Price
70.10 USD
Intrinsic Value
Intrinsic Value Details

SEIC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.83 - 125.85 70.10 3.1%
DCF (Growth 10y) 56.81 - 132.59 76.41 12.4%
DCF (EBITDA 5y) 46.77 - 53.97 48.59 -28.5%
DCF (EBITDA 10y) 52.13 - 62.07 55.36 -18.6%
Fair Value 18.52 - 18.52 18.52 -72.75%
P/E 37.77 - 57.79 46.02 -32.3%
EV/EBITDA 43.91 - 58.40 48.01 -29.4%
EPV 53.21 - 66.36 59.78 -12.0%
DDM - Stable 27.07 - 78.86 52.97 -22.1%
DDM - Multi 34.34 - 77.40 47.53 -30.1%

SEIC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 8,930.58
Beta 0.92
Outstanding shares (mil) 131.39
Enterprise Value (mil) 8,083.95
Market risk premium 4.60%
Cost of Equity 9.90%
Cost of Debt 4.62%
WACC 6.77%