investorscraft@gmail.com

Intrinsic ValueAffiliated Managers Group, Inc. (MGRD)

Previous Close$15.52
Intrinsic Value
Upside potential
Previous Close
$15.52

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 global asset management firm, partnering with boutique investment managers across equities, fixed income, and alternative strategies. The company generates revenue primarily through management fees, performance fees, and strategic investments in affiliated firms, leveraging a decentralized model that preserves the autonomy of its partner firms. AMG’s diversified portfolio spans institutional and retail clients, providing exposure to high-growth and specialized investment strategies. The firm’s market position is strengthened by its selective affiliation approach, targeting high-performing managers with strong track records. This strategy allows AMG to maintain a competitive edge in a fragmented industry while mitigating concentration risk. The company’s emphasis on operational support and distribution capabilities enhances the scalability of its affiliates, reinforcing its reputation as a value-added partner. AMG’s global footprint and multi-asset expertise position it well to capitalize on evolving investor demand for differentiated and alpha-generating strategies.

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%. The company’s diluted EPS of $13.23 underscores strong profitability, supported by disciplined cost management and revenue diversification. Operating cash flow of $932.1 million highlights efficient cash generation, while minimal capital expenditures ($3.4 million) indicate a capital-light business model.

Earnings Power And Capital Efficiency

AMG’s earnings power is driven by its asset-based fee structure, which provides stable recurring revenue. The firm’s capital efficiency is evident in its ability to generate substantial operating cash flow relative to its asset base. Performance fees and strategic investments further enhance earnings variability, aligning with market conditions and affiliate performance.

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 but manageable position, supported by strong cash flow generation. The company’s financial health is further reinforced by its ability to service debt and fund dividends without compromising growth flexibility.

Growth Trends And Dividend Policy

AMG’s growth is tied to asset inflows, market appreciation, and strategic affiliations. The company’s dividend policy, with a payout of $1.05 per share, reflects a commitment to returning capital to shareholders while retaining flexibility for reinvestment. Historical trends suggest a balanced approach between growth and shareholder returns.

Valuation And Market Expectations

AMG’s valuation reflects its earnings stability and growth potential in the asset management sector. Market expectations likely incorporate its ability to sustain fee revenue and expand its affiliate network. The stock’s performance will hinge on asset growth, market conditions, and the success of its partnership model.

Strategic Advantages And Outlook

AMG’s decentralized model and selective affiliation strategy provide resilience against industry consolidation. The company’s outlook remains positive, supported by demand for specialized investment strategies and its ability to attract top-tier managers. Long-term success will depend on maintaining affiliate performance and adapting to regulatory and market shifts.

Sources

Company filings, 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