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 24,318 - -
Change - -45.93% -1.25% 4.4% -11.07% 8.84% - -
Enterprise Value (EV) 1 43,546 22,615 21,999 22,474 18,965 20,214 19,382 18,320
Change - -48.07% -2.73% 2.16% -15.61% 6.58% -4.12% -5.48%
P/E 15x 16.3x 13.9x 12.4x 11.1x 10.9x 10.4x -
PBR 5x 2.77x 2.54x 2.44x 2.06x 2.41x 2.16x 1.79x
PEG - -0.3x 0.9x 0.7x 11.29x 0.8x 2.3x -
Capitalization / Revenue 5.87x 3.76x 3.73x 3.54x 3.02x 3.14x 3.06x 3.11x
EV / Revenue 5.68x 3.49x 3.41x 3.17x 2.57x 2.61x 2.44x 2.34x
EV / EBITDA 11.1x 8.3x 8.74x 7.64x 6.07x 6.44x 5.88x 5.71x
EV / EBIT 11.7x 9.04x 9.72x 8.37x 6.97x 7.14x 6.8x 7.01x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.32 4.8 4.88 4.96 5.08 5.172 5.257 5.415
Rate of return 2.2% 4.4% 4.53% 4.39% 4.96% 4.54% 4.61% 4.75%
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% 49.3% 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 3,137 3,294 3,206
EBIT 1 3,710 2,500 2,263 2,686 2,721 2,829 2,852 2,615
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 -4,104 -4,936 -5,998
Reference price 2 196.64 109.06 107.69 113.09 102.38 114.00 114.00 114.00
Nbr of stocks (in thousands) 229,198 223,465 223,470 222,159 218,237 213,316 - -
Announcement Date 1/27/22 A 1/26/23 A 2/8/24 A 2/5/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.92x5.87x12.58x2.03% 175B
15.05x3.64x - 2.35% 162B
17.24x7.59x - 1.45% 108B
25.75x13.5x23.15x3.79% 84.72B
13.82x5.3x - 1.9% 50.8B
12.42x1.89x5.81x1.18% 49.45B
5.65x5.57x4.85x3.29% 38.7B
14.45x5.27x16.42x1.82% 33.69B
Average 15.66x 6.08x 12.56x 2.23% 87.79B
Weighted average by Cap. 17.32x 6.17x 13.60x 2.22%

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. T1RO34 Stock
  5. Valuation T. Rowe Price Group, Inc.