Valuation SEI Investments Company

Stocks

Market Closed - Nasdaq 01:00:00 03/11/2026 +04			5-day change	1st Jan Change
105.89 ^USD	+2.39%		+2.47%	+29.10%

10-28	SEI Investments Company Launches SEI Charitable Fund Powered By TIFIN Give	CI
10-23	India's Coforge posts strong quarterly growth on Encora integration, deal momentum	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,498	7,861	8,362	10,632	10,104	12,557	-	-
Change	-	-7.5%	6.39%	27.15%	-4.97%	24.28%	-	-
Enterprise Value (EV) ¹	8,498	7,861	7,496	10,632	9,679	12,259	12,287	12,264
Change	-	-7.5%	-4.63%	41.83%	-8.97%	26.66%	0.22%	-0.19%
P/E	16x	16.8x	18.4x	18.7x	14.6x	17.5x	15.4x	13.6x
PBR	4.53x	4x	3.91x	4.65x	4.1x	5.12x	5.15x	5.16x
PEG	-	-1.83x	-	0.7x	0.5x	2.34x	1.1x	1.1x
Capitalization / Revenue	4.43x	3.95x	4.36x	5x	4.4x	4.83x	4.48x	4.21x
EV / Revenue	4.43x	3.95x	3.9x	5x	4.21x	4.72x	4.38x	4.11x
EV / EBITDA	13.2x	13.9x	15x	17x	13.7x	13.4x	12.1x	11.2x
EV / EBIT	15.4x	16.5x	17.7x	19.3x	15.4x	15.4x	13.9x	12.8x
EV / FCF	14.6x	-	19.3x	18.8x	17.4x	16.8x	13.2x	12.1x
FCF Yield	6.83%	-	5.18%	5.32%	5.73%	5.95%	7.57%	8.25%
Dividend per Share ²	0.77	0.83	0.89	0.95	1.01	1.07	1.136	1.204
Rate of return	1.26%	1.42%	1.4%	1.15%	1.23%	1.01%	1.07%	1.14%
EPS ²	3.81	3.46	3.46	4.41	5.63	6.051	6.897	7.773
Distribution rate	20.2%	24%	25.7%	21.5%	17.9%	17.7%	16.5%	15.5%
Net sales ¹	1,918	1,991	1,920	2,125	2,297	2,599	2,803	2,981
EBITDA ¹	646	563.7	498.5	627	704.4	915.8	1,018	1,097
EBIT ¹	553.4	475.8	424.5	551.7	627.3	798.2	881.2	957.6
Net income ¹	546.6	475.5	462.3	581.2	715.3	751.6	820.7	887.3
Net Debt ¹	-	-	-866	-	-424.9	-297.8	-270.8	-293.7
Reference price ²	60.94	58.30	63.55	82.48	82.02	105.89	105.89	105.89
Nbr of stocks (in thousands)	139,453	134,828	131,588	128,909	123,186	118,588	-	-
Announcement Date	26/01/22	25/01/23	31/01/24	29/01/25	28/01/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SEI INVESTMENTS COMPANY	17.5x	4.72x	13.39x	1.01%	12.56B
BLACKROCK, INC.	22.17x	6.05x	13.06x	1.96%	180B
UBS GROUP AG	14.01x	3.38x	-	2.56%	149B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.84x	7.25x	-	1.56%	99.44B
BLACKSTONE INC.	20.15x	7.17x	12.79x	4.24%	96.08B
KKR & CO. INC.	20.08x	10.33x	17.63x	0.8%	87.98B
BROOKFIELD ASSET MANAGEMENT LTD.	24.31x	12.73x	20.96x	3.9%	82.26B
STATE STREET CORPORATION	12.59x	4.81x	-	2.07%	46.07B
AMERIPRISE FINANCIAL, INC.	10.98x	1.61x	5.02x	1.32%	43.78B
Average	17.51x	6.45x	13.81x	2.16%	88.59B
Weighted average by Cap.	18.36x	6.66x	14.41x	2.33%