$134.49
Below FV▲ +26.5% against the close used
Model range $61.45 – $184.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$61.45Fair value$134.49Bull$184.80
FairClose
52-week traded range
52W low $86.1952W high $121.68
The 52-week range is measured from the stored price history, not estimated.
Trading below the consensus fair value
T. Rowe Price closed at $106.29, 21.0% below the consensus fair value of $134.49 drawn from 9 valuation models.
Financial DNA score 72/100 — Strong. P/E of 11.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$113.58
+6.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=6.7%, r=10%, tg=3%, n=10yr
Graham Number
$103.32
-2.8%
√(22.5 × EPS × BVPS)
EPS=9.24, BVPS=51.35 · outside Graham range (P/E 11.5, P/B 2.1) — asset-light, treat as a rough floor
P/E Fair Value
$184.80
+73.9%
EPS × 20x (sector P/E)
EPS=9.24, Sector P/E=20x
Peter Lynch (PEG)
$61.45
-42.2%
EPS × Growth% (PEG = 1 is fair)
EPS=9.24, g=6.7%
EV/EBITDA
$129.12
+21.5%
(EBITDA × 13.3x − Net Debt) ÷ Shares
EBITDA=2.19B
Dividend Discount (DDM)
$161.75
+52.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=5.08, r=10%, g=6.7%
Book Value (P/B)
$166.50
+56.6%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=51.35, ROE=19%, g=6%, r=10%
Reverse DCF
$106.29
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -0.4% | Historical: 6.7%
Margin of Safety
$100.43
-5.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=133.9, 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.