DCF Calculator

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

T. Rowe Price Group, Inc. (TROW)

Financial Services | Asset Management

Today's Price

$103.90

Today's Fair Value

$142.81 +37.45%

Margin of Safety

+27.25%

Projected Value (5Y)

$229.99 +121.36%

Dividends Paid (5Y)

$26.97

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.72% | CAGR (5y): 6.17%

Diluted Shares Growth Rate

Regression: -1.53% | CAGR (5y): -0.65%

Dividend Growth Rate

Regression: 9.67% | CAGR (5y): -6.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.33x)

Discount Rate