$470.55
Below FV▲ +32.3% against the close used
Model range $235.36 – $609.15
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$235.36Fair value$470.55Bull$609.15
FairClose
52-week traded range
52W low $230.7852W high $383.42
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
Affiliated Managers Group closed at $355.61, 24.4% below the consensus fair value of $470.55 drawn from 8 valuation models.
Financial DNA score 66/100 — Strong. P/E of 15.6x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$609.15
+71.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$240.34
-32.4%
√(22.5 × EPS × BVPS)
EPS=22.74, BVPS=112.89 · outside Graham range (P/E 15.6, P/B 3.2) — asset-light, treat as a rough floor
P/E Fair Value
$454.80
+27.9%
EPS × 20x (sector P/E)
EPS=22.74, Sector P/E=20x
Peter Lynch (PEG)
$235.36
-33.8%
EPS × Growth% (PEG = 1 is fair)
EPS=22.74, g=10.4%
EV/EBITDA
$504.46
+41.9%
(EBITDA × 15.2x − Net Debt) ÷ Shares
EBITDA=1.19B
Book Value (P/B)
$496.44
+39.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=112.89, ROE=23.6%, g=6%, r=10%
Reverse DCF
$355.61
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 3.8% | Historical: 10.4%
Margin of Safety
$326.07
-8.3%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=434.76, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.