What is Sei Investments Co worth?
With the base-case assumptions below, a discounted cash flow model on Sei Investments Co's reported free cash flow gives $94.79 per share. The share price was $105.65 on September 25, 2026, 11% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 1.5% | 10.0% | $60.32 | -43% |
| Base | 6.5% | 9.0% | $94.79 | -10% |
| Bull | 11.5% | 8.0% | $163.52 | +55% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $120.25 | $128.02 | $137.52 | $149.40 | $164.67 |
| 8.0% | $101.25 | $106.29 | $112.25 | $119.40 | $128.13 |
| 9.0% | $87.36 | $90.81 | $94.79 | $99.43 | $104.91 |
| 10.0% | $76.79 | $79.24 | $82.02 | $85.19 | $88.85 |
| 11.0% | $68.47 | $70.27 | $72.28 | $74.53 | $77.10 |
Where the presets come from
Base: years 1 to 5 grow at Sei Investments Co's revenue growth rate over the last 5 fiscal years (6.4% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions