Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 9.2x - 10.2x | 9.7x |
| Selected Fwd P/E Multiple | 8.0x - 8.8x | 8.4x |
| Fair Value | €2.11 - €2.34 | €2.23 |
| Upside | 3.6% - 14.6% | 9.1% |
| Benchmarks | - | Full Ticker |
| Jupiter Fund Management Plc | - | LSE:JUP |
| Virtus Investment Partners, Inc. | - | NYSE:VRTS |
| SEI Investments Company | - | NasdaqGS:SEIC |
| Artisan Partners Asset Management Inc. | - | NYSE:APAM |
| St. James's Place plc | - | LSE:STJ |
| Man Group Plc | - | DB:M3N |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| JUP | VRTS | SEIC | APAM | STJ | M3N | |||
| LSE:JUP | NYSE:VRTS | NasdaqGS:SEIC | NYSE:APAM | LSE:STJ | DB:M3N | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -11.9% | 6.9% | 3.0% | 11.9% | 22.1% | 0.9% | ||
| 3Y CAGR | -24.2% | -16.4% | 2.1% | -8.0% | 11.6% | -15.1% | ||
| Latest Twelve Months | 605.4% | -1.1% | 23.6% | 12.7% | 4044.6% | 27.4% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.2% | 18.5% | 26.2% | 31.8% | 10.4% | 26.1% | ||
| Prior Fiscal Year | -3.5% | 15.5% | 24.1% | 20.8% | -0.1% | 20.0% | ||
| Latest Fiscal Year | 17.9% | 13.4% | 27.3% | 21.4% | 1.5% | 20.8% | ||
| Latest Twelve Months | 17.9% | 13.4% | 27.8% | 21.1% | 1.5% | 20.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | -0.2x | 5.8x | 15.6x | 7.2x | 5.7x | 0.5x | ||
| Price / LTM Sales | 1.1x | 1.4x | 4.9x | 3.1x | 0.2x | 1.8x | ||
| LTM P/E Ratio | 6.1x | 10.2x | 17.7x | 12.8x | 14.2x | 8.8x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 6.1x | 12.8x | 17.7x | |||||
| Historical LTM P/E Ratio | 5.4x | 10.3x | 14.5x | |||||
| Selected P/E Multiple | 9.2x | 9.7x | 10.2x | |||||
| (x) LTM Net Income | 298 | 298 | 298 | |||||
| (=) Equity Value | 2,755 | 2,900 | 3,045 | |||||
| (/) Shares Outstanding | 1,140.4 | 1,140.4 | 1,140.4 | |||||
| Implied Value Range | 2.42 | 2.54 | 2.67 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 2.15 | 2.26 | 2.37 | 2.04 | ||||
| Upside / (Downside) | 5.3% | 10.9% | 16.4% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | JUP | VRTS | SEIC | APAM | STJ | M3N | |
| Value of Common Equity | 407 | 1,224 | 10,650 | 3,027 | 5,762 | 2,616 | |
| (/) Shares Outstanding | 512.4 | 6.9 | 124.5 | 70.4 | 529.6 | 1,140.4 | |
| Implied Stock Price | 0.80 | 177.16 | 85.55 | 42.98 | 10.88 | 2.29 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |
| Implied Stock Price (Trading Cur) | 0.80 | 177.16 | 85.55 | 42.98 | 10.88 | 2.04 | |
| Trading Currency | GBP | USD | USD | USD | GBP | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.12 | |