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 25,401 - -
Change - -45.93% -1.25% 4.4% -11.07% 13.69% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 21,123 20,253 19,535
Change - -48.07% -2.73% 2.16% -15.61% 11.38% -4.12% -3.55%
P/E 15x 16.3x 13.9x 12.4x 11.1x 13.3x 12.6x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.45x 2.32x 1.83x
PEG - -0.3x 0.9x 0.7x 11.29x -3.51x 2.2x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.31x 3.24x 3.16x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.75x 2.59x 2.43x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 7.05x 6.64x 6.39x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 7.75x 7.5x 7.29x
EV / FCF 13.6x - 24.1x 17.8x - 11.2x 9.77x 11.5x
FCF Yield 7.38% - 4.14% 5.62% - 8.93% 10.2% 8.72%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.18 5.272 5.415
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.37% 4.45% 4.57%
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% 58.3% 56.1% -
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,669 7,830 8,048
EBITDA 1 3,915 2,726 2,518 2,940 3,127 2,995 3,048 3,056
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,727 2,702 2,679
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 -4,278 -5,148 -5,867
Reference price 2 196.64 109.06 107.69 113.09 102.38 118.55 118.55 118.55
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.34x2.75x7.05x4.37% 25.4B
15.32x3.51x - 2.37% 156B
19.98x5.36x11.64x2.28% 154B
16.59x7.33x - 1.53% 101B
25.22x11.72x20.11x4.29% 73.92B
13.84x5.19x - 2.03% 47.24B
11.53x1.67x5.18x1.36% 43.97B
4.84x4.9x4.9x3.63% 35.22B
14.87x5.19x16.8x1.86% 32.66B
Average 15.06x 5.29x 10.95x 2.64% 74.36B
Weighted average by Cap. 16.68x 5.54x 12.07x 2.46%

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.