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 23,627 - -
Change - -45.93% -1.25% 4.4% -11.07% 5.75% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 19,349 18,479 17,761
Change - -48.07% -2.73% 2.16% -15.61% 2.02% -4.5% -3.89%
P/E 15x 16.3x 13.9x 12.4x 11.1x 12.4x 11.7x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.28x 2.16x 1.7x
PEG - -0.3x 0.9x 0.7x 11.29x -3.27x 2.04x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.09x 3.03x 2.95x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.53x 2.37x 2.21x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.46x 6.06x 5.81x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 7.12x 6.87x 6.65x
EV / FCF 13.6x - 24.1x 17.8x - 10.3x 8.91x 10.4x
FCF Yield 7.38% - 4.14% 5.62% - 9.74% 11.2% 9.6%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.2 5.076 5.415
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.72% 4.6% 4.91%
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 7,648 7,805 8,023
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 2,718 2,691 2,671
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 2 196.64 109.06 107.69 113.09 102.38 110.27 110.27 110.27
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.($)
14.86x3.44x - 2.43% 150B
19.56x5.22x11.45x2.35% 150B
16.28x7.25x - 1.56% 98.54B
23.23x11.32x16.27x4.46% 71.14B
13.66x5.17x - 2.06% 46.53B
10.67x1.51x4.73x1.47% 40.71B
4.72x4.8x4.76x3.74% 33.8B
15.18x5.22x16.47x1.88% 32.17B
Average 14.77x 5.49x 10.74x 2.49% 77.87B
Weighted average by Cap. 16.27x 5.54x 11.46x 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. TR1 Stock
  5. Valuation T. Rowe Price Group, Inc.