What is Price T Rowe Group Inc worth?
With the base-case assumptions below, a discounted cash flow model on Price T Rowe Group Inc's reported free cash flow gives $129.47 per share. The share price was $110.90 on November 10, 2026, 14% below 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% | $87.77 | -21% |
| Base | 3.5% | 9.0% | $129.47 | +17% |
| Bull | 8.5% | 8.0% | $212.59 | +92% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $159.68 | $168.82 | $179.99 | $193.96 | $211.92 |
| 8.0% | $137.19 | $143.12 | $150.13 | $158.54 | $168.82 |
| 9.0% | $120.74 | $124.79 | $129.47 | $134.93 | $141.38 |
| 10.0% | $108.18 | $111.06 | $114.33 | $118.06 | $122.37 |
| 11.0% | $98.28 | $100.40 | $102.76 | $105.41 | $108.43 |
Where the presets come from
Base: years 1 to 5 grow at Price T Rowe Group Inc's revenue growth rate over the last 5 fiscal years (3.3% 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