AFFILIATED MANAGERS GROUP, INC. (MGRD)
Investment Advice · Financial Services · $26.6B
Intrinsic Value (Consensus)
$404.78
Current Price
$454.80
Margin of Safety
-11%
11% Above Intrinsic Value
Value: $405
Price: $455
Valuation Model Estimates
Current Price: $454.80
DCF (Discounted Cash Flow)
$775.25
Graham Number
$168.30
Earnings Power Value
$220.78
Relative Value (P/E)
$454.80
Dividend Discount Model
Not applicable
—
Consensus Value
$404.78
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $22.74
- EPS (Forward)
- $27.29
- Book Value
- $55.36
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 22.1%
- Debt/Equity
- 83%
- Revenue Growth
- 1.6%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance