investorscraft@gmail.com

Intrinsic ValueAffiliated Managers Group, Inc. (MGRE)

Previous Close$24.30
Intrinsic Value
Upside potential
Previous Close
$24.30

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 active investment strategies across equities, fixed income, and alternative assets. The company generates revenue primarily through management fees, performance-based incentives, and other advisory services, leveraging partnerships with boutique investment firms. AMG’s decentralized model allows affiliate firms to maintain autonomy while benefiting from shared resources, fostering innovation and client-centric solutions. The firm competes in a highly fragmented industry, differentiating itself through its multi-boutique approach, which provides diversified exposure to niche markets and specialized investment expertise. This structure enhances resilience against market volatility while capturing growth in high-demand strategies such as ESG and private markets. AMG’s market position is reinforced by its global footprint and long-term partnerships with institutional and high-net-worth investors, positioning it as a trusted intermediary in the asset management ecosystem.

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 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 high cash conversion.

Earnings Power And Capital Efficiency

The company’s earnings power is underscored by its ability to generate consistent cash flows from management fees and performance fees. With $950 million in cash and equivalents, AMG maintains liquidity to support growth initiatives and strategic investments. The firm’s capital efficiency is evident in its disciplined approach to expenditures and shareholder returns.

Balance Sheet And Financial Health

AMG’s balance sheet shows $950 million in cash and equivalents against total debt of $2.62 billion, reflecting a manageable leverage profile. The firm’s financial health is supported by strong operating cash flows, which provide flexibility for debt servicing and potential acquisitions.

Growth Trends And Dividend Policy

AMG has demonstrated steady growth, supported by its diversified affiliate model and expansion into high-growth asset classes. The company maintains a shareholder-friendly dividend policy, with a dividend per share of $1.73, aligning with its commitment to returning capital to investors while retaining funds for strategic opportunities.

Valuation And Market Expectations

The market values AMG based on its earnings stability, diversified revenue streams, and growth potential in alternative investments. The firm’s valuation reflects investor confidence in its ability to navigate market cycles and capitalize on emerging trends in asset management.

Strategic Advantages And Outlook

AMG’s strategic advantages lie in its multi-boutique structure, which fosters innovation and agility. The outlook remains positive, driven by demand for active management and alternative investments, though macroeconomic uncertainties could pose challenges. The firm is well-positioned to leverage its partnerships and global reach for sustained growth.

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