Fair value (multi-method)
Four independent methods triangulate what SEIC is worth. The headline is the Forward-DCF intrinsic value at a normalized growth rate; the margin of safety compares it to the current price.
Estimated fair value (Forward DCF)
$185.73
Method range
$27.57 – $185.73
median $104.74
Valuation methods
Each method’s implied fair value per share and its upside versus the current price. Missing methods (no analyst coverage, negative earnings, etc.) are shown as “—”.
| Method | Fair value | Upside vs price |
|---|---|---|
| Forward DCF | $185.73 | +88.08% |
| Exit multiple | $91.82 | -7.02% |
| Analyst target | $117.67 | +19.16% |
| Graham number | $27.57 | -72.08% |
- Forward DCF$185.73
- Exit multiple$91.82
- Analyst target$117.67
- Graham number$27.57
Stock price
$98.75
FCF / share (TTM)
$1.14
3Y FCF CAGR
3.6%
Fair value @ hist. growth
$18.09
This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.
Implied FCF growth
26.7%
per year over your projection horizon
Margin of safety -445.8% vs hist-growth DCF
Historical 3Y CAGR
3.6%
Your model implies
26.7%
Analyst consensus is EPS-only — no comparable FCF / share estimate to show on this basis.
Model inputs
Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.
Undiscounted FCF per share over 10 years at 4% annual growth.
Sensitivity — implied growth vs your assumptions
Each cell shows the per-share growth rate the market would need to justify the current price at that combination of discount rate (rows) and terminal growth (columns). Your selected inputs are highlighted.
| Row axis: discount rate. Column axis: terminal growth.Terminal g →↓ Discount | 1.5% | 2.0% | 2.5% | 3.0% | 3.5% |
|---|---|---|---|---|---|
| 7.5% | 22.9% | 22.0% | 21.0% | 19.9% | 18.7% |
| 8.5% | 25.6% | 24.8% | 24.0% | 23.0% | 22.0% |
| 9.5% | 28.1% | 27.4% | 26.7% | 25.9% | 25.0% |
| 10.5% | 30.4% | 29.8% | 29.1% | 28.5% | 27.7% |
| 11.5% | 32.6% | 32.1% | 31.5% | 30.9% | 30.2% |
Historical multiples
Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.
PEG
0.96
Low vs growth
Net cash
$371M
Total debt − cash
Beta
0.98
Vs market benchmark
Frequently asked questions
SEI Investments (SEIC) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks6.39% TTM
- Dividend Profile1.05% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History6 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.