As of 2024-07-27, the Intrinsic Value of SEI Investments Co (SEIC) is
72.10 USD. This SEIC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 66.88 USD, the upside of SEI Investments Co is
%.
The range of the Intrinsic Value is 52.68 - 126.14 USD
72.10 USD
Intrinsic Value
SEIC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
52.68 - 126.14 |
72.10 |
7.8% |
| DCF (Growth 10y) |
58.95 - 132.90 |
78.62 |
17.5% |
| DCF (EBITDA 5y) |
50.00 - 55.03 |
51.87 |
-22.4% |
| DCF (EBITDA 10y) |
55.35 - 63.05 |
58.52 |
-12.5% |
| Fair Value |
18.52 - 18.52 |
18.52 |
-72.31% |
| P/E |
38.55 - 57.79 |
46.19 |
-30.9% |
| EV/EBITDA |
46.90 - 60.27 |
49.95 |
-25.3% |
| EPV |
54.64 - 66.41 |
60.53 |
-9.5% |
| DDM - Stable |
28.41 - 79.04 |
53.73 |
-19.7% |
| DDM - Multi |
36.27 - 77.59 |
49.34 |
-26.2% |
SEIC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
8,787.36 |
| Beta |
0.81 |
| Outstanding shares (mil) |
131.39 |
| Enterprise Value (mil) |
7,940.74 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.67% |
| Cost of Debt |
4.62% |
| WACC |
6.65% |