Company Valuation: T. Rowe Price Group, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 45,070 24,371 24,066 25,124 22,343 22,228 - -
Change - -45.93% -1.25% 4.4% -11.07% -0.52% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 18,051 17,331 16,541
Change - -48.07% -2.73% 2.16% -15.61% -4.82% -3.99% -4.56%
P/E 15x 16.3x 13.9x 12.4x 11.1x 9.86x 9.68x 9.48x
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.1x 1.99x 1.91x
PEG - -0.3x 0.9x 0.7x 11.29x 0.7x 5.07x 4.47x
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 2.87x 2.83x 2.83x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.33x 2.2x 2.11x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 5.83x 5.47x 5.39x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 6.56x 6.33x 6.08x
EV / FCF 13.6x - 24.1x 17.8x - 8.54x 7.34x 8.25x
FCF Yield 7.38% - 4.14% 5.62% - 11.7% 13.6% 12.1%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.176 5.13 5.42
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.97% 4.92% 5.2%
EPS 2 13.12 6.7 7.76 9.15 9.24 10.56 10.77 11
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 49% 47.6% 49.3%
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,739 7,864 7,849
EBITDA 1 3,915 2,726 2,518 2,940 3,127 3,098 3,170 3,068
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,753 2,739 2,722
Net income 1 3,002 1,522 1,744 2,044 2,036 2,281 2,283 2,290
Net Debt 1 -1,523 -1,756 -2,067 -2,650 -3,378 -4,176 -4,896 -5,687
Reference price 2 196.64 109.06 107.69 113.09 102.38 104.20 104.20 104.20
Nbr of stocks (in thousands) 229,198 223,465 223,470 222,159 218,237 213,316 - -
Announcement Date 1/27/22 1/26/23 2/8/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
21.24x5.79x12.51x2.05% 173B
13.18x3.26x - 2.68% 142B
15.57x7.18x - 1.59% 97.75B
19.64x7.07x12.58x4.31% 94.37B
14.41x9.79x16.77x0.86% 81.99B
22.23x11.69x19.1x4.26% 75.23B
18.22x10.47x8.06x1.98% 66.63B
12.48x4.8x - 2.09% 45.79B
Average 17.12x 7.51x 13.81x 2.48% 97.11B
Weighted average by Cap. 17.45x 6.99x 13.64x 2.47%

Y-o-Y evolution of P/E

Valuation ratios - P/E - T. Rowe Price Group, Inc.

Historical PBR trend

Valuation ratios - PBR - T. Rowe Price Group, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - T. Rowe Price Group, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - T. Rowe Price Group, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - T. Rowe Price Group, Inc.
  1. Stock Market
  2. Stocks
  3. TROW Stock
  4. T1RO34 Stock
  5. Valuation T. Rowe Price Group, Inc.