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 22,541 - -
Change - -45.93% -1.25% 4.4% -11.07% 0.89% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 18,548 17,417 16,716
Change - -48.07% -2.73% 2.16% -15.61% -2.2% -6.1% -4.02%
P/E 15x 16.3x 13.9x 12.4x 11.1x 11.8x 11.2x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.51x 2.1x 1.69x
PEG - -0.3x 0.9x 0.7x 11.29x -3.12x 1.95x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 2.99x 2.94x 2.9x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.46x 2.27x 2.15x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.32x 5.85x 5.61x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 6.98x 6.65x 6.38x
EV / FCF 13.6x - 24.1x 17.8x - 9.84x 8.4x 9.81x
FCF Yield 7.38% - 4.14% 5.62% - 10.2% 11.9% 10.2%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.2 5.074 5.41
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.94% 4.82% 5.14%
EPS 2 13.12 6.7 7.76 9.15 9.24 8.89 9.4 -
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 58.5% 54% -
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,544 7,661 7,784
EBITDA 1 3,915 2,726 2,518 2,940 3,127 2,935 2,977 2,982
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,656 2,620 2,619
Net income 1 3,002 1,522 1,744 2,044 2,036 1,928 2,020 -
Net Debt 1 -1,523 -1,756 -2,067 -2,650 -3,378 -3,993 -5,124 -5,824
Reference price 2 196.64 109.06 107.69 113.09 102.38 105.20 105.20 105.20
Nbr of stocks (in thousands) 229,198 223,465 223,470 222,159 218,237 214,267 - -
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.($)
11.83x2.46x6.32x4.94% 22.54B
19.93x5.34x11.76x2.31% 153B
15.01x3.47x - 2.41% 151B
16.37x7.27x - 1.54% 98.54B
23.41x11.42x16.41x4.43% 71.7B
13.89x5.21x - 2.05% 46.74B
10.87x1.55x4.85x1.44% 41.44B
15.49x5.27x16.47x1.87% 32.19B
4.24x4.32x4.31x4.17% 30.23B
Average 14.56x 5.14x 10.02x 2.8% 71.89B
Weighted average by Cap. 16.37x 5.47x 11.33x 2.53%

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. Valuation T. Rowe Price Group, Inc.