GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Victory Capital Holdings Inc (NAS:VCTR) » Definitions » Intrinsic Value: DCF (Earnings Based)

Victory Capital Holdings (Victory Capital Holdings) Intrinsic Value: DCF (Earnings Based) : $119.06 (As of Apr. 27, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Victory Capital Holdings Intrinsic Value: DCF (Earnings Based)?

As of today (2024-04-27), Victory Capital Holdings's intrinsic value calculated from the Discounted Earnings model is $119.06.

Note: Discounted Earnings model is only suitable for predictable companies (Business Predictability Rank higher than 1-Star). If the company's predictability rank is 1-Star or Not Rated, result may not be accurate due to the low predictability of business and the data will not be stored into our database.

Victory Capital Holdings's Predictability Rank is Not Rated. Thus, this page is only used for demonstration purposes and the DCF related results in the screener and portfolio will appear as zero.

Margin of Safety (Earnings Based) using Discounted Earnings model for Victory Capital Holdings is 56.68%.

The historical rank and industry rank for Victory Capital Holdings's Intrinsic Value: DCF (Earnings Based) or its related term are showing as below:

VCTR's Price-to-DCF (Earnings Based) is not ranked *
in the Asset Management industry.
Industry Median: 0.785
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Victory Capital Holdings Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for Victory Capital Holdings's Intrinsic Value: DCF (Earnings Based) can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Victory Capital Holdings Intrinsic Value: DCF (Earnings Based) Chart

Victory Capital Holdings Annual Data
Trend Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial Premium Member Only - - - - -

Victory Capital Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: DCF (Earnings Based) Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - - - - -

Competitive Comparison of Victory Capital Holdings's Intrinsic Value: DCF (Earnings Based)

For the Asset Management subindustry, Victory Capital Holdings's Price-to-DCF (Earnings Based), along with its competitors' market caps and Price-to-DCF (Earnings Based) data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Victory Capital Holdings's Price-to-DCF (Earnings Based) Distribution in the Asset Management Industry

For the Asset Management industry and Financial Services sector, Victory Capital Holdings's Price-to-DCF (Earnings Based) distribution charts can be found below:

* The bar in red indicates where Victory Capital Holdings's Price-to-DCF (Earnings Based) falls into.



Victory Capital Holdings Intrinsic Value: DCF (Earnings Based) Calculation

This is the intrinsic value calculated from the Discounted Earnings model with default parameters. The calculation method is the same as Discounted Cash Flow model except earnings are used in the calculation instead of free cash flow. This is the default method of calculation with GuruFocus DCF calculator.

Usually a two-stage model is used in calculating the intrinsic value with discounted cash flow model. The first stage is called growth stage; the second is called the terminal stage. In the growth stage the company grows at a faster rate. Because it cannot grow at that rate forever, a lower rate is used for the terminal stage.

GuruFocus DCF calculator is a two-stage model. The default values are defined as:

1. Discount Rate: d = 11%
A reasonable discount rate assumption should be at least the long term average return of the stock market, which can be estimated from risk free rate plus risk premium of stock market. GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate and rounded up to the nearest integer. It is updated daily. The current risk-free rate is 4.66%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default. Then we added a risk premium of 6% to get the estimated discount rate. Some investors use their expected rate of return, which is also reasonable. A typical discount rate can be anywhere between 6% - 20%.

2. Growth Rate in the growth stage: g1 = 20%
The Growth Rate in the growth stage is initially set as the default 10-Year EPS without NRI Growth Rate. In cases where the 10-year growth rate is unavailable, it defaults to using the 5-Year EPS without NRI Growth Rate. If both the 10-year and 5-year growth rates are unavailable, the system defaults to the 3-Year EPS without NRI Growth Rate.
However, it's important to note that there is a growth rate range. If the calculated growth rate exceeds 20%, it will be capped at 20%. Conversely, if the calculated growth rate falls below 5%, it will be adjusted to 5% to maintain a reasonable range.
=> Victory Capital Holdings's average EPS without NRI Growth Rate in the past 5 years was 34.30%, which is no less than 20%. GuruFocus defaults => Growth Rate: 20%

3. Years of Growth Stage: y1 = 10

4. Terminal Growth Rate: g2 = 4%

5. Years of Terminal Growth: y2 = 10

6. EPS without NRI: eps without nri = $3.810.
GuruFocus DCF calculator is actually a Discounted Earnings calculator, EPS without NRI is used as the default. The reason we are doing this is we found that historically stock prices are more correlated with earnings than free cash flow.

All of the default settings can be changed and the results are calculated automatically.

Victory Capital Holdings's Intrinsic Value: DCF (Earnings Based) for today is calculated as:

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[(1+g1)/(1+d)+(1+g1)^2/(1+d)^2+...+(1+g1)^10/(1+d)^10]
+(1+g1)^10/(1+d)^10*[(1+g2)/(1+d)+(1+g2)^2/(1+d)^2+...+(1+g2)^10/(1+d)^10]}

set x = (1+g1)/(1+d) = (1+0.2)/(1+0.11) = 1.0810810810811
and y = (1+g2)/(1+d) = (1+0.04)/(1+0.11) = 0.93693693693694

Intrinsic Value: DCF (Earnings Based)=EPS without NRI*{[x+x^2+...+x^10]+x^10*[y+y^2+...+y^10]}
=EPS without NRI*[x*(1-x^10)/(1-x)+x^10*y*(1-y^10)/(1-y)]
=3.810*31.2501
=119.06

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(119.06-51.58)/119.06
=56.68 %

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Victory Capital Holdings  (NAS:VCTR) Intrinsic Value: DCF (Earnings Based) Explanation

Unlike valuation methods such as Net Current Asset Value, Tangible Book Value per Share, Graham Number, Median Ratio etc, discounted Cash Flow model evaluates the companies based on their future earnings power instead of their assets.


Be Aware

What you need to know about Discounted Earnings model:

1. The Discounted Earnings model evaluates a company based on its future earnings power
2. Growth is taken into account; therefore a faster growth company is worth more if everything else is the same.
3. Since we are projecting future growth, it is assumed that the company will grow at the same rate as it did during the past 10 years. Therefore this model works better for the companies that are relatively consistent performers.
4. The Discounted Earnings model works poorly for inconsistent performers like cyclicals.
5. Your expected return from the investment is a reasonable discount rate assumption.
6. A larger margin of safety should be required for companies with less predictable businesses.

You can screen for stocks that trade below their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) with the GuruFocus All-in-One Screener. Companies with a high Predictability Rank that trade at a discount to their Intrinsic Value: DCF (FCF Based) and Intrinsic Value: DCF (Earnings Based) can be found in the screen of Undervalued Predictable Companies.


Victory Capital Holdings Intrinsic Value: DCF (Earnings Based) Related Terms

Thank you for viewing the detailed overview of Victory Capital Holdings's Intrinsic Value: DCF (Earnings Based) provided by GuruFocus.com. Please click on the following links to see related term pages.


Victory Capital Holdings (Victory Capital Holdings) Business Description

Traded in Other Exchanges
Address
15935 La Cantera Parkway, San Antonio, TX, USA, 78256
Victory Capital Holdings Inc is an independent investment management firm. The company operates its business through franchises and solutions platform. It provides centralized distribution, marketing, and operations infrastructure to the company's franchises and solutions platform. The company operates through one business segment that is Investment management services and products to institutional, intermediary, retirement platforms, and individual investors. The franchises and solutions platform manages a variety of investment strategies for its customers. It derives revenues from asset-based fees from investment management products and services to individuals and institutions.
Executives
David Craig Brown officer: Chairman and CEO 4900 TIEDEMAN ROAD, BROOKLYN OH 44144
Kelly Stevenson Cliff officer: See Remarks 4900 TIEDMAN ROAD, BROOKLYN OH 44144
Mary M. Jackson director 7799 LEESBURG PIKE, SUITE 300 NORTH, FALLS CHURCH VA 22043
James B Hawkes director 255 STATE STREET, BOSTON MA 02109
Delaney Robert V. Jr. director 667 MADISON AVENUE, 10TH FLOOR, NEW YORK NY 10065
Crestview Partners Ii Gp, L.p. director, 10 percent owner 590 MADISON AVENUE, 42ND FLOOR, NEW YORK NY 10022
Milton R. Berlinski director, 10 percent owner C/O REVERENCE, 477 MADISON AVENUE, 23RD FLOOR, NEW YORK NY 10022
Richard M Demartini director BANK OF AMERICA CORP, 9 WEST 57TH STREET NY1-301-48-02, NEW YORK NY 10019
Michael Dennis Policarpo officer: See Remarks 4900 TIEDMAN ROAD, BROOKLYN OH 44144
Nina Gupta officer: See Remarks 4900 TIEDEMAN ROAD, BROOKLYN OH 44144
Alan Rappaport director C/O PIMCO, 650 NEWPORT CENTER DRIVE, NEWPORT BEACH CA 92660
Lawrence Davanzo director 1299 OCEAN AVENUE, SUITE 700, SANTA MONICA CA 90401
Terence Francis Sullivan officer: CFO and Head of Strategy 4900 TIEDMAN ROAD, BROOKLYN OH 44144
Rcp Lake Co-invest, L.p. director, 10 percent owner C/O REVERENCE CAPITAL PARTNERS LLC, 399 PARK AVENUE, 10TH FLOOR, NEW YORK NY 10022
Hurst Robert J/ny director C/O GOLDMAN SACHS GROUP INC, 85 BROAD STREET, NEW YORK NY 10004

Victory Capital Holdings (Victory Capital Holdings) Headlines

From GuruFocus

Victory Capital Reports March 2023 Assets Under Management

By Business Wire Business Wire 04-12-2023

Victory Capital Holdings Inc's Dividend Analysis

By GuruFocus Research 12-08-2023

Victory Capital Reports January 2023 Assets Under Management

By Business Wire Business Wire 02-09-2023

Victory Capital Reports May 2023 Assets Under Management

By Business Wire Business Wire 06-09-2023

Victory Capital Reports November 2022 Assets Under Management

By Business Wire Business Wire 12-09-2022

Victory Capital Reports April 2023 Assets Under Management

By Business Wire Business Wire 05-09-2023

Is Victory Capital Holdings Inc Undervalued Following the Latest Insider Buy?

By GuruFocus Research GuruFocus Editor 12-20-2022