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

$103.38

Today's Fair Value

$141.40 +36.78%

Margin of Safety

+26.89%

Projected Value (5Y)

$227.72 +120.27%

Dividends Paid (5Y)

$26.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 8.8% | CAGR (5y): 6.77%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 9.61% | CAGR (5y): -6.25%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.35x)

Discount Rate