Valuation T. Rowe Price Group, Inc. Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate 05:26:40 21/08/2026 pm IST			5-day change	1st Jan Change
96.38 ^EUR	+0.53%		+0.65%	+8.35%

03:02pm	U.S., Eurozone Bond Yields Tentatively Stabilize	DJ
21/08	T. Rowe Price to Acquire F/m Investments	DJ

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	23,932	-	-
Change	-	-45.93%	-1.25%	4.4%	-11.07%	7.11%	-	-
Enterprise Value (EV) ¹	43,546	22,615	21,999	22,474	18,965	19,686	18,860	17,734
Change	-	-48.07%	-2.73%	2.16%	-15.61%	3.8%	-4.2%	-5.97%
P/E	15x	16.3x	13.9x	12.4x	11.1x	10.7x	10.2x	-
PBR	5x	2.77x	2.54x	2.44x	2.06x	2.37x	2.12x	1.76x
PEG	-	-0.3x	0.9x	0.7x	11.29x	0.8x	2.25x	-
Capitalization / Revenue	5.87x	3.76x	3.73x	3.54x	3.02x	3.09x	3.01x	3.06x
EV / Revenue	5.68x	3.49x	3.41x	3.17x	2.57x	2.54x	2.37x	2.27x
EV / EBITDA	11.1x	8.3x	8.74x	7.64x	6.07x	6.28x	5.84x	5.66x
EV / EBIT	11.7x	9.04x	9.72x	8.37x	6.97x	7.02x	6.72x	6.98x
EV / FCF	13.6x	-	24.1x	17.8x	-	9.25x	8.11x	8.67x
FCF Yield	7.38%	-	4.14%	5.62%	-	10.8%	12.3%	11.5%
Dividend per Share ²	4.32	4.8	4.88	4.96	5.08	5.198	5.257	5.415
Rate of return	2.2%	4.4%	4.53%	4.39%	4.96%	4.63%	4.69%	4.83%
EPS ²	13.12	6.7	7.76	9.15	9.24	10.49	10.96	-
Distribution rate	32.9%	71.6%	62.9%	54.2%	55%	49.5%	47.9%	-
Net sales ¹	7,672	6,488	6,460	7,094	7,387	7,752	7,949	7,815
EBITDA ¹	3,915	2,726	2,518	2,940	3,127	3,134	3,229	3,131
EBIT ¹	3,710	2,500	2,263	2,686	2,721	2,803	2,805	2,539
Net income ¹	3,002	1,522	1,744	2,044	2,036	2,249	2,308	-
Net Debt ¹	-1,523	-1,756	-2,067	-2,650	-3,378	-4,246	-5,072	-6,198
Reference price ²	196.64	109.06	107.69	113.09	102.38	112.19	112.19	112.19
Nbr of stocks (in thousands)	2,29,198	2,23,465	2,23,470	2,22,159	2,18,237	2,13,316	-	-
Announcement Date	27/01/22	26/01/23	08/02/24	05/02/25	04/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BLACKROCK, INC.	20.78x	5.91x	12.66x	2.01%	18TCr
UBS GROUP AG	14.93x	3.61x	-	2.37%	16TCr
BANK OF NEW YORK MELLON CORPORATION (THE)	17.07x	7.54x	-	1.47%	11TCr
BROOKFIELD ASSET MANAGEMENT LTD.	25.05x	13.12x	22.51x	3.89%	8.24TCr
STATE STREET CORPORATION	13.68x	5.27x	-	1.91%	5.03TCr
AMERIPRISE FINANCIAL, INC.	12.13x	1.84x	5.64x	1.22%	4.83TCr
3I GROUP PLC	5.54x	5.46x	4x	3.38%	3.82TCr
NORTHERN TRUST CORPORATION	14.33x	5.24x	16.32x	1.84%	3.34TCr
Average	15.44x	6.00x	12.22x	2.26%	8.74TCr
Weighted average by Cap.	17.10x	6.09x	13.36x	2.24%