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 21,539 - -
Change - -45.93% -1.25% 4.4% -11.07% -3.6% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 17,355 16,634 15,851
Change - -48.07% -2.73% 2.16% -15.61% -8.49% -4.16% -4.71%
P/E 15x 16.3x 13.9x 12.4x 11.1x 9.56x 9.38x 9.18x
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.03x 1.93x 1.85x
PEG - -0.3x 0.9x 0.7x 11.29x 0.7x 4.91x 4.33x
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 2.78x 2.74x 2.75x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.24x 2.12x 2.02x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 5.6x 5.25x 5.18x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 6.3x 6.08x 5.83x
EV / FCF 13.6x - 24.1x 17.8x - 8.21x 7.04x 7.9x
FCF Yield 7.38% - 4.14% 5.62% - 12.2% 14.2% 12.7%
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.176 5.13 5.42
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 5.13% 5.08% 5.37%
EPS 2 13.12 6.7 7.76 9.15 9.24 10.56 10.77 11
Distribution rate 32.9% 71.6% 62.9% 54.2% 55% 49% 47.6% 49.3%
Net sales 1 7,672 6,488 6,460 7,094 7,387 7,741 7,857 7,839
EBITDA 1 3,915 2,726 2,518 2,940 3,127 3,101 3,167 3,062
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,756 2,737 2,718
Net income 1 3,002 1,522 1,744 2,044 2,036 2,281 2,283 2,290
Net Debt 1 -1,523 -1,756 -2,067 -2,650 -3,378 -4,183 -4,904 -5,688
Reference price 2 196.64 109.06 107.69 113.09 102.38 100.97 100.97 100.97
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

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
9.56x2.24x5.6x5.13% 2.15TCr
21.54x5.89x12.69x2.02% 18TCr
13.63x3.36x - 2.6% 15TCr
15.37x7.13x - 1.61% 9.64TCr
17.93x6.36x11.5x4.79% 8.53TCr
23.12x11.54x20.62x0.91% 7.74TCr
21.29x11.22x18.33x4.43% 7.23TCr
12.32x4.76x - 2.12% 4.52TCr
11.03x1.63x5.06x1.34% 4.42TCr
Average 16.20x 6.01x 12.30x 2.77% 8.5TCr
Weighted average by Cap. 17.48x 6.27x 13.59x 2.56%

Y-o-Y evolution of P/E

Valuation ratios - P/E - T. Rowe Price Group, Inc.

Historical PBR trend

Valuation ratios - PBR - T. Rowe Price Group, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - T. Rowe Price Group, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - T. Rowe Price Group, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - T. Rowe Price Group, Inc.
  1. Stock Market
  2. Stocks
  3. TROW Stock
  4. Valuation T. Rowe Price Group, Inc.