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 24,870 - -
Change - -45.93% -1.25% 4.4% -11.07% 11.31% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 20,583 19,650 18,783
Change - -48.07% -2.73% 2.16% -15.61% 8.53% -4.53% -4.41%
P/E 15x 16.3x 13.9x 12.4x 11.1x 11.1x 10.5x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.4x 2.27x 1.79x
PEG - -0.3x 0.9x 0.7x 11.29x 0.8x 1.94x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.17x 3.07x 3.07x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.63x 2.42x 2.32x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.51x 5.85x 5.72x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 7.21x 6.72x 6.87x
EV / FCF 13.6x - 24.1x 17.8x - 10.9x 9.47x 11x
FCF Yield 7.38% - 4.14% 5.62% - 9.16% 10.6% 9.07%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.183 5.272 5.415
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.47% 4.54% 4.67%
EPS 2 13.12 6.7 7.76 9.15 9.24 10.46 11.02 -
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 49.6% 47.8% -
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,835 8,107 8,113
EBITDA 1 3,915 2,726 2,518 2,940 3,127 3,164 3,358 3,282
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,855 2,925 2,736
Net income 1 3,002 1,522 1,744 2,044 2,036 2,259 2,345 -
Net Debt 1 -1,523 -1,756 -2,067 -2,650 -3,378 -4,287 -5,220 -6,087
Reference price 2 196.64 109.06 107.69 113.09 102.38 116.07 116.07 116.07
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.($)
11.1x2.63x6.51x4.47% 24.87B
20.25x5.44x11.68x2.21% 159B
15.84x3.65x - 2.25% 165B
17.41x7.55x - 1.48% 106B
25.95x12.07x20.7x4.18% 75.98B
14.61x5.36x - 1.91% 50.83B
11.87x1.79x5.6x1.29% 46.62B
4.95x4.94x4.93x3.57% 35.57B
14.55x5.49x18.14x1.77% 34.54B
Average 15.17x 5.43x 11.26x 2.57% 77.59B
Weighted average by Cap. 17.04x 5.69x 12.36x 2.37%

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.