As of 2025-09-18, the Intrinsic Value of SEI Investments Co (SEIC) is 107.28 USD. This SEIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.65 USD, the upside of SEI Investments Co is 23.80%.
The range of the Intrinsic Value is 72.25 - 239.48 USD
Based on its market price of 86.65 USD and our intrinsic valuation, SEI Investments Co (SEIC) is undervalued by 23.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 72.25 - 239.48 | 107.28 | 23.8% |
| DCF (Growth 10y) | 80.51 - 249.57 | 116.16 | 34.1% |
| DCF (EBITDA 5y) | 61.92 - 75.50 | 67.33 | -22.3% |
| DCF (EBITDA 10y) | 70.72 - 88.98 | 78.23 | -9.7% |
| Fair Value | 27.88 - 27.88 | 27.88 | -67.83% |
| P/E | 55.19 - 85.75 | 71.65 | -17.3% |
| EV/EBITDA | 59.82 - 81.94 | 70.26 | -18.9% |
| EPV | 54.40 - 69.75 | 62.08 | -28.4% |
| DDM - Stable | 41.00 - 132.11 | 86.55 | -0.1% |
| DDM - Multi | 43.74 - 109.84 | 62.59 | -27.8% |
| Market Cap (mil) | 10,712.54 |
| Beta | 1.08 |
| Outstanding shares (mil) | 123.63 |
| Enterprise Value (mil) | 9,966.19 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.16% |
| Cost of Debt | 4.48% |
| WACC | 6.83% |