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)
$195.52
Method range
$25.49 – $195.52
median $95.52
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 | $195.52 | +118.66% |
| Exit multiple | $90.37 | +1.06% |
| Analyst target | $100.67 | +12.58% |
| Graham number | $25.49 | -71.49% |
- Forward DCF$195.52
- Exit multiple$90.37
- Analyst target$100.67
- Graham number$25.49
Stock price
$89.42
FCF / share (TTM)
$1.72
3Y FCF CAGR
3.6%
Fair value @ hist. growth
$27.68
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
19.4%
per year over your projection horizon
Margin of safety -223.1% vs hist-growth DCF
Historical 3Y CAGR
3.6%
Your model implies
19.4%
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% |
|---|---|---|---|---|---|
| 7.4% | 15.9% | 15.0% | 14.1% | 13.0% | 11.8% |
| 8.4% | 18.4% | 17.6% | 16.8% | 16.0% | 15.0% |
| 9.4% | 20.7% | 20.1% | 19.4% | 18.6% | 17.8% |
| 10.4% | 22.9% | 22.3% | 21.7% | 21.1% | 20.4% |
| 11.4% | 24.9% | 24.4% | 23.9% | 23.3% | 22.7% |
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
9.64
Demanding vs growth
Net cash
$391M
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