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 25,144 - -
Change - -45.93% -1.25% 4.4% -11.07% 12.54% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 20,857 19,925 19,058
Change - -48.07% -2.73% 2.16% -15.61% 9.98% -4.47% -4.35%
P/E 15x 16.3x 13.9x 12.4x 11.1x 11.5x 10.6x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.42x 2.3x 1.81x
PEG - -0.3x 0.9x 0.7x 11.29x 1.1x 1.35x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.21x 3.1x 3.1x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.66x 2.46x 2.35x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.59x 5.93x 5.81x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 7.31x 6.81x 6.97x
EV / FCF 13.6x - 24.1x 17.8x - 11.1x 9.61x 11.2x
FCF Yield 7.38% - 4.14% 5.62% - 9.04% 10.4% 8.94%
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% 4.42% 4.49% 4.61%
EPS 2 13.12 6.7 7.76 9.15 9.24 10.22 11.02 -
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 50.7% 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 2 196.64 109.06 107.69 113.09 102.38 117.35 117.35 117.35
Nbr of stocks (in thousands) 229,198 223,465 223,470 222,159 218,237 214,267 - -
Announcement Date 27/01/22 26/01/23 08/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
19.86x5.56x11.93x2.14% 166B
15.45x3.6x - 2.33% 164B
17.1x7.54x - 1.46% 107B
26.36x12.26x21.03x4.11% 77.17B
13.83x5.29x - 1.92% 50.13B
12.08x1.83x5.73x1.27% 47.45B
4.83x4.85x4.89x3.66% 34.84B
14.1x5.45x18.01x1.79% 34.17B
Average 15.45x 5.80x 12.32x 2.34% 85.04B
Weighted average by Cap. 17.06x 5.84x 12.96x 2.29%

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. T1RO34 Stock
  5. Valuation T. Rowe Price Group, Inc.