investorscraft@gmail.com

Intrinsic ValueAffiliated Managers Group, Inc. (MGR)

Previous Close$21.50
Intrinsic Value
Upside potential
Previous Close
$21.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Affiliated Managers Group, Inc. (AMG) operates as a leading asset management firm, providing investment strategies through its network of affiliated boutique investment managers. The company generates revenue primarily through management fees, performance-based fees, and other advisory services, catering to institutional and high-net-worth clients globally. AMG's decentralized model allows its affiliates to maintain autonomy while benefiting from shared resources, fostering innovation and specialized expertise across diverse asset classes, including equities, fixed income, and alternative investments. AMG distinguishes itself through its partnership approach, selectively acquiring stakes in high-performing asset managers rather than pursuing full consolidation. This strategy enables the company to leverage the entrepreneurial strengths of its affiliates while mitigating integration risks. The firm operates in a highly competitive asset management industry, where scale, performance, and client relationships are critical. AMG's diversified affiliate base and focus on active management position it to capitalize on market opportunities, though it faces pressure from passive investment trends and fee compression.

Revenue Profitability And Efficiency

In FY 2024, AMG reported revenue of $2.04 billion, with net income of $511.6 million, reflecting a net margin of approximately 25.1%. The company's diluted EPS stood at $13.23, demonstrating strong profitability. Operating cash flow was robust at $932.1 million, while capital expenditures were minimal at -$3.4 million, indicating efficient capital deployment and a focus on scalable operations.

Earnings Power And Capital Efficiency

AMG's earnings power is underscored by its ability to generate substantial operating cash flow relative to revenue, highlighting effective cost management and high-margin fee structures. The company's capital efficiency is further evidenced by its low capital expenditure requirements, allowing for significant free cash flow generation. This supports reinvestment in growth initiatives and shareholder returns.

Balance Sheet And Financial Health

AMG maintains a solid balance sheet with $950 million in cash and equivalents, providing liquidity for strategic initiatives. Total debt of $2.62 billion suggests a leveraged position, though the company's strong cash flow generation supports debt servicing. The balance sheet reflects a prudent mix of liquidity and leverage, aligning with its growth and capital return objectives.

Growth Trends And Dividend Policy

AMG has demonstrated consistent growth through strategic affiliate partnerships and organic expansion. The company's dividend policy, with a dividend per share of $1.47, reflects a commitment to returning capital to shareholders while retaining flexibility for growth investments. The balance between growth and income appeals to a broad investor base.

Valuation And Market Expectations

AMG's valuation reflects its position as a high-quality asset manager with a unique partnership model. Market expectations likely incorporate its ability to sustain fee income and navigate industry challenges, such as fee compression and shifting investor preferences. The company's earnings multiple and cash flow yield are key metrics for investor assessment.

Strategic Advantages And Outlook

AMG's strategic advantages lie in its decentralized affiliate model, which fosters innovation and client-centric solutions. The outlook remains positive, supported by its diversified revenue streams and ability to attract top-tier investment talent. However, macroeconomic volatility and competitive pressures pose risks. The company's focus on active management and niche strategies positions it well for long-term success.

Sources

10-K, investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount