investorscraft@gmail.com

Intrinsic ValueAffiliated Managers Group, Inc. (MGRB)

Previous Close$17.46
Intrinsic Value
Upside potential
Previous Close
$17.46

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, specializing in partnerships with boutique investment managers across equities, fixed income, and alternative strategies. The company generates revenue primarily through management fees, performance-based incentives, and strategic investments in affiliated firms. AMG’s decentralized model allows its partner firms to retain operational autonomy while benefiting from shared resources, distribution networks, and institutional support. This structure positions AMG as a facilitator of growth for independent asset managers, enhancing their market reach without compromising their entrepreneurial culture. The firm’s diversified portfolio spans global markets, catering to institutional and high-net-worth clients, which mitigates concentration risk. AMG’s competitive edge lies in its ability to identify and scale high-performing investment teams, creating a symbiotic ecosystem that drives long-term value for stakeholders. The asset management industry’s shift toward passive strategies and fee compression presents challenges, but AMG’s focus on active, alpha-generating strategies and niche markets helps sustain its relevance. Its market position is further reinforced by a disciplined capital allocation strategy, balancing reinvestment in affiliates with shareholder returns.

Revenue Profitability And Efficiency

AMG reported revenue of $2.04 billion for FY 2024, with net income of $511.6 million, reflecting a net margin of approximately 25%. Diluted EPS stood at $13.23, demonstrating robust profitability. Operating cash flow was strong at $932.1 million, supported by stable fee income and performance-based earnings. Capital expenditures were minimal at -$3.4 million, indicating capital-light operations and efficient resource utilization.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows from its diversified affiliate model. AMG’s capital efficiency is evident in its high return on invested capital (ROIC), driven by performance fees and scalable operations. The firm’s disciplined approach to capital allocation—balancing reinvestment in affiliates with debt management and shareholder returns—enhances long-term value creation.

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 is manageable given the firm’s cash flow generation and earnings stability. The company’s leverage ratio is within prudent limits, supported by its asset-light business model and recurring revenue streams.

Growth Trends And Dividend Policy

AMG has demonstrated steady growth through strategic acquisitions and organic expansion of its affiliate network. The firm’s dividend policy reflects its commitment to returning capital to shareholders, with a dividend per share of $1.19 in FY 2024. Future growth is expected to be driven by performance fees, new affiliate partnerships, and global market penetration.

Valuation And Market Expectations

The market values AMG’s diversified revenue streams and scalable business model, though fee compression in the asset management industry remains a headwind. Current valuation metrics suggest investor confidence in the firm’s ability to sustain profitability and navigate industry challenges. Performance fees and affiliate growth are key drivers of future valuation upside.

Strategic Advantages And Outlook

AMG’s strategic advantages include its partnership-driven model, which fosters innovation and agility, and its global distribution network. The outlook remains positive, supported by demand for active management in niche markets and the firm’s ability to attract top-tier talent. Long-term success will hinge on maintaining affiliate performance and adapting to evolving investor preferences.

Sources

Company filings, investor presentations, Bloomberg

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