Fair value (multi-method)
Four independent methods triangulate what TROW 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)
$75.93
Method range
$49.20 – $126.00
median $92.57
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 | $75.93 | -34.55% |
| Exit multiple | $126.00 | +8.61% |
| Analyst target | $109.20 | -5.87% |
| Graham number | $49.20 | -57.59% |
- Forward DCF$75.93
- Exit multiple$126.00
- Analyst target$109.20
- Graham number$49.20
Stock price
$116.01
FCF / share (TTM)
$3.99
3Y FCF CAGR
-17.2%
Fair value @ hist. growth
$12.78
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
17.1%
per year over your projection horizon
Margin of safety -807.7% vs hist-growth DCF
Historical 3Y CAGR
-17.2%
Your model implies
17.1%
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 -17% 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% |
|---|---|---|---|---|---|
| 10.2% | 14.2% | 13.7% | 13.1% | 12.5% | 11.9% |
| 11.2% | 16.1% | 15.6% | 15.1% | 14.6% | 14.1% |
| 12.2% | 17.9% | 17.5% | 17.1% | 16.6% | 16.1% |
| 13.2% | 19.7% | 19.3% | 18.9% | 18.5% | 18.0% |
| 14.2% | 21.4% | 21.0% | 20.7% | 20.3% | 19.9% |
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
0.84
Low vs growth
Net cash
$2.52B
Total debt − cash
Beta
1.50
Vs market benchmark
Frequently asked questions
T. Rowe Price (TROW) Key Financials
Charts, filings, and peer comparison for every metric
Explore more
Deep-dives across the income statement, cash flow, capital return, and valuation
- Buybacks3.67% TTM
- Dividend Profile4.43% yield
- Dividend Calculator
- Dividend Forecast
- Dividend Capture
- Stock Split History5 splits
How this company returns cash to shareholders — buybacks, dividends, and stock splits.