Valuation SEI Investments Company

Stocks

Market Closed - Nasdaq 23:00:00 30/10/2026 +03			5-day change	1st Jan Change
103.42 ^USD	-1.25%		+1.10%	+26.09%

10-28	SEI Investments Company Launches SEI Charitable Fund Powered By TIFIN Give	CI
10-23	India's Coforge posts strong quarterly growth on Encora integration, deal momentum	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	8,498	7,861	8,362	10,632	10,104	12,420	-	-
Change	-	-7.5%	6.39%	27.15%	-4.97%	22.92%	-	-
Enterprise Value (EV) ¹	8,498	7,861	7,496	10,632	9,679	12,122	12,149	12,126
Change	-	-7.5%	-4.63%	41.83%	-8.97%	25.24%	0.22%	-0.19%
P/E	16x	16.8x	18.4x	18.7x	14.6x	17.3x	15.2x	13.5x
PBR	4.53x	4x	3.91x	4.65x	4.1x	5.06x	5.1x	5.11x
PEG	-	-1.83x	-	0.7x	0.5x	2.31x	1.1x	1.1x
Capitalization / Revenue	4.43x	3.95x	4.36x	5x	4.4x	4.78x	4.43x	4.17x
EV / Revenue	4.43x	3.95x	3.9x	5x	4.21x	4.66x	4.34x	4.07x
EV / EBITDA	13.2x	13.9x	15x	17x	13.7x	13.2x	11.9x	11.1x
EV / EBIT	15.4x	16.5x	17.7x	19.3x	15.4x	15.2x	13.8x	12.7x
EV / FCF	14.6x	-	19.3x	18.8x	17.4x	16.6x	13.1x	12x
FCF Yield	6.83%	-	5.18%	5.32%	5.73%	6.01%	7.65%	8.35%
Dividend per Share ²	0.77	0.83	0.89	0.95	1.01	1.07	1.136	1.204
Rate of return	1.26%	1.42%	1.4%	1.15%	1.23%	1.02%	1.08%	1.15%
EPS ²	3.81	3.46	3.46	4.41	5.63	6.051	6.897	7.773
Distribution rate	20.2%	24%	25.7%	21.5%	17.9%	17.7%	16.5%	15.5%
Net sales ¹	1,918	1,991	1,920	2,125	2,297	2,599	2,803	2,981
EBITDA ¹	646	563.7	498.5	627	704.4	915.8	1,018	1,097
EBIT ¹	553.4	475.8	424.5	551.7	627.3	798.2	881.2	957.6
Net income ¹	546.6	475.5	462.3	581.2	715.3	751.6	820.7	887.3
Net Debt ¹	-	-	-866	-	-424.9	-297.8	-270.8	-293.7
Reference price ²	60.94	58.30	63.55	82.48	82.02	104.73	104.73	104.73
Nbr of stocks (in thousands)	139,453	134,828	131,588	128,909	123,186	118,588	-	-
Announcement Date	1/26/22 A	1/25/23 A	1/31/24 A	1/29/25 A	1/28/26 A	-	-	-

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.($)
SEI INVESTMENTS COMPANY	17.31x	4.66x	13.24x	1.02%	12.42B
BLACKROCK, INC.	22.34x	6.09x	13.17x	1.95%	182B
UBS GROUP AG	13.88x	3.36x	-	2.6%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	16.01x	7.3x	-	1.55%	101B
BLACKSTONE INC.	20.23x	7.2x	12.83x	4.22%	96.45B
KKR & CO. INC.	14.08x	10.13x	17.35x	0.82%	86.01B
BROOKFIELD ASSET MANAGEMENT LTD.	22.93x	11.98x	19.72x	4.13%	77.6B
STATE STREET CORPORATION	12.92x	4.89x	-	2.02%	47.27B
AMERIPRISE FINANCIAL, INC.	10.97x	1.62x	5.02x	1.35%	43.98B
Average	16.74x	6.36x	13.56x	2.18%	88.14B
Weighted average by Cap.	17.60x	6.54x	14.13x	2.34%