DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

SEI Investments Company (SEIC)

Financial Services | Asset Management

Today's Price

$103.44

Today's Fair Value

$106.29 +2.76%

Margin of Safety

+2.68%

Projected Value (5Y)

$171.18 +65.49%

Dividends Paid (5Y)

$6.16

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.78% | CAGR (5y): 9.37%

Diluted Shares Growth Rate

Regression: -3.03% | CAGR (5y): -3.41%

Dividend Growth Rate

Regression: 7.03% | CAGR (5y): 7.04%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 4.07x)

Discount Rate