TROW
T. Rowe Price Group Inc
Price:  
104.86 
USD
Volume:  
1,564,009.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TROW Intrinsic Value

22.50 %
Upside

What is the intrinsic value of TROW?

As of 2025-09-18, the Intrinsic Value of T. Rowe Price Group Inc (TROW) is 128.49 USD. This TROW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.86 USD, the upside of T. Rowe Price Group Inc is 22.50%.

The range of the Intrinsic Value is 102.59 - 180.26 USD

Is TROW undervalued or overvalued?

Based on its market price of 104.86 USD and our intrinsic valuation, T. Rowe Price Group Inc (TROW) is undervalued by 22.50%.

104.86 USD
Stock Price
128.49 USD
Intrinsic Value
Intrinsic Value Details

TROW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 102.59 - 180.26 128.49 22.5%
DCF (Growth 10y) 123.36 - 212.03 153.19 46.1%
DCF (EBITDA 5y) 156.05 - 193.75 180.00 71.7%
DCF (EBITDA 10y) 170.54 - 226.08 201.63 92.3%
Fair Value 46.39 - 46.39 46.39 -55.76%
P/E 132.31 - 156.99 139.95 33.5%
EV/EBITDA 158.50 - 251.87 199.85 90.6%
EPV 101.07 - 131.53 116.30 10.9%
DDM - Stable 69.64 - 179.43 124.53 18.8%
DDM - Multi 99.97 - 190.54 130.19 24.2%

TROW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 23,039.84
Beta 1.14
Outstanding shares (mil) 219.72
Enterprise Value (mil) 20,027.34
Market risk premium 4.60%
Cost of Equity 8.99%
Cost of Debt 5.00%
WACC 8.98%