TROW · T. Rowe Price Group, Inc.
$110.272026-07-21Sector: Financial Services; Industry: Asset Management; Sub-Industry: Asset Management & Custody Banks
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$127
+14.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($127 · $164) Analysts Range ($89 · $111) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $6.5B | — | 30.7% | 24.9% | $1.5B | $253MM | $1.7B | 10.6% | — | 20.2% | $7.4B | $8.01 | — |
| 2024.Q4 | $6.5B | 0.0% | 30.7% | 24.3% | $1.5B | $86MM | $1.6B | 11.0% | — | 20.0% | $7.7B | $8.01 | — |
| 2025.Q1 | $7.1B | 9.8% | 32.9% | 24.5% | $1.8B | $40MM | $1.8B | 11.4% | — | 23.1% | $7.6B | $9.40 | — |
| 2025.Q4 | $7.1B | 0.0% | 32.9% | 23.2% | $1.8B | $731MM | $2.5B | 11.2% | — | 23.1% | $8.0B | $9.40 | — |
| 2026.Q1 | $7.4B | 4.4% | 30.2% | 23.0% | $1.7B | $966MM | $2.7B | 11.1% | — | 23.0% | $7.0B | $9.38 | 11.0 |
| italics below = DCF projection · 10yr Rev CAGR: 3.1% |
| 2027.Q1 | $7.6B | +2.1% | 29.8% | 22.7% | $1.7B | −$150MM | $1.6B | 10.7% | $1.4B | 24.4% | $7.2B | $7.78 | 14.2 |
| 2028.Q1 | $7.7B | +2.3% | 29.8% | 22.4% | $1.8B | −$172MM | $1.6B | 10.5% | $1.3B | 24.5% | $7.4B | $7.99 | 13.8 |
| 2029.Q1 | $7.9B | +2.5% | 29.8% | 22.1% | $1.8B | −$199MM | $1.6B | 10.3% | $1.2B | 24.6% | $7.6B | $8.22 | 13.4 |
| 2030.Q1 | $8.2B | +2.9% | 29.8% | 21.8% | $1.9B | −$246MM | $1.7B | 10.1% | $1.1B | 24.7% | $7.8B | $8.49 | 13.0 |
| 2031.Q1 | $8.4B | +3.5% | 29.8% | 21.5% | $2.0B | −$309MM | $1.7B | 9.9% | $1.0B | 24.7% | $8.1B | $8.82 | 12.5 |
|
| Term. Yr+ | $10.5B | 4.1% | 24.7% | 20.0% | $2.1B | −$408MM | $1.7B | 8.6% | $14.6B | 20.9% | — | — | — |
Active scenario IV: $127 (+14.9% vs market)