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 23,584 - -
Change - -45.93% -1.25% 4.4% -11.07% 5.55% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 19,480 18,648 17,586
Change - -48.07% -2.73% 2.16% -15.61% 2.71% -4.27% -5.69%
P/E 15x 16.3x 13.9x 12.4x 11.1x 10.5x 10.1x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.33x 2.09x 1.74x
PEG - -0.3x 0.9x 0.7x 11.29x 0.8x 2.23x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.04x 2.97x 3.02x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.51x 2.35x 2.25x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.21x 5.66x 5.48x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 6.89x 6.54x 6.73x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.172 5.257 5.415
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.68% 4.76% 4.9%
EPS 2 13.12 6.7 7.76 9.15 9.24 10.49 10.96 -
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 49.3% 47.9% -
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,752 7,949 7,815
EBITDA 1 3,915 2,726 2,518 2,940 3,127 3,137 3,294 3,206
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,829 2,852 2,615
Net income 1 3,002 1,522 1,744 2,044 2,036 2,249 2,308 -
Net Debt 1 -1,523 -1,756 -2,067 -2,650 -3,378 -4,104 -4,936 -5,998
Reference price 2 196.64 109.06 107.69 113.09 102.38 110.56 110.56 110.56
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.($)
21.74x6.1x13.07x1.95% 182B
15.22x3.66x - 2.33% 164B
17.72x7.72x - 1.41% 111B
26.35x13.83x23.72x3.7% 86.73B
14.33x5.42x - 1.83% 52.67B
12.63x1.94x5.94x1.17% 50.31B
5.52x5.45x3.99x3.39% 37.81B
15.03x5.41x16.87x1.75% 35.02B
Average 16.07x 6.19x 12.72x 2.19% 89.92B
Weighted average by Cap. 17.83x 6.32x 13.98x 2.17%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. TROW Stock
  4. TROW * Stock
  5. Valuation T. Rowe Price Group, Inc.