TROW
T. Rowe Price Group Inc
Price:  
116.76 
USD
Volume:  
1,089,435.00
United States | Capital Markets
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

TROW Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of T. Rowe Price Group Inc (TROW) is 113.04 USD. This TROW valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 116.76 USD, the upside of T. Rowe Price Group Inc is %.

The range of the Intrinsic Value is 89.07 - 162.84 USD

116.76 USD
Stock Price
113.04 USD
Intrinsic Value
Intrinsic Value Details

TROW Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 89.07 - 162.84 113.04 -3.2%
DCF (Growth 10y) 97.27 - 169.24 120.92 3.6%
DCF (EBITDA 5y) 132.24 - 173.61 155.27 33.0%
DCF (EBITDA 10y) 129.73 - 178.48 154.69 32.5%
Fair Value 43.46 - 43.46 43.46 -62.78%
P/E 109.65 - 127.60 118.45 1.4%
EV/EBITDA 144.80 - 180.04 170.34 45.9%
EPV 115.05 - 153.23 134.14 14.9%
DDM - Stable 67.71 - 181.40 124.56 6.7%
DDM - Multi 92.56 - 182.67 121.86 4.4%

TROW Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 26,072.51
Beta 1.76
Outstanding shares (mil) 223.30
Enterprise Value (mil) 23,740.31
Market risk premium 4.60%
Cost of Equity 8.65%
Cost of Debt 5.00%
WACC 8.63%