As of 2025-05-17, the Intrinsic Value of T. Rowe Price Group Inc (TROW) is 116.03 USD. This TROW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.06 USD, the upside of T. Rowe Price Group Inc is 18.30%.
The range of the Intrinsic Value is 97.84 - 145.36 USD
Based on its market price of 98.06 USD and our intrinsic valuation, T. Rowe Price Group Inc (TROW) is undervalued by 18.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 97.84 - 145.36 | 116.03 | 18.3% |
| DCF (Growth 10y) | 116.14 - 172.92 | 137.96 | 40.7% |
| DCF (EBITDA 5y) | 140.17 - 201.74 | 172.14 | 75.5% |
| DCF (EBITDA 10y) | 151.55 - 226.16 | 187.88 | 91.6% |
| Fair Value | 45.37 - 45.37 | 45.37 | -53.73% |
| P/E | 113.25 - 152.46 | 131.68 | 34.3% |
| EV/EBITDA | 144.59 - 234.71 | 199.55 | 103.5% |
| EPV | 100.19 - 131.56 | 115.88 | 18.2% |
| DDM - Stable | 65.62 - 136.27 | 100.95 | 2.9% |
| DDM - Multi | 95.26 - 151.52 | 116.78 | 19.1% |
| Market Cap (mil) | 21,792.85 |
| Beta | 1.10 |
| Outstanding shares (mil) | 222.24 |
| Enterprise Value (mil) | 19,000.65 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.84% |
| Cost of Debt | 5.00% |
| WACC | 8.82% |