As of 2024-12-14, the Intrinsic Value of T. Rowe Price Group Inc (TROW) is
132.18 USD. This TROW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 119.54 USD, the upside of T. Rowe Price Group Inc is
10.60%.
The range of the Intrinsic Value is 101.58 - 202.03 USD
132.18 USD
Intrinsic Value
TROW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
101.58 - 202.03 |
132.18 |
10.6% |
| DCF (Growth 10y) |
111.01 - 209.43 |
141.32 |
18.2% |
| DCF (EBITDA 5y) |
139.98 - 196.87 |
171.80 |
43.7% |
| DCF (EBITDA 10y) |
138.84 - 203.04 |
171.71 |
43.6% |
| Fair Value |
47.21 - 47.21 |
47.21 |
-60.50% |
| P/E |
130.12 - 155.24 |
142.90 |
19.5% |
| EV/EBITDA |
139.17 - 205.34 |
182.31 |
52.5% |
| EPV |
121.04 - 167.12 |
144.08 |
20.5% |
| DDM - Stable |
75.09 - 220.73 |
147.91 |
23.7% |
| DDM - Multi |
105.18 - 229.61 |
143.11 |
19.7% |
TROW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
26,557.01 |
| Beta |
1.15 |
| Outstanding shares (mil) |
222.16 |
| Enterprise Value (mil) |
23,459.31 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.33% |
| Cost of Debt |
5.00% |
| WACC |
8.31% |