GURUFOCUS.COM » STOCK LIST » Financial Services » Asset Management » Manning & Napier Inc (NYSE:MN) » Definitions » Intrinsic Value: DCF (Earnings Based)

Manning & Napier (Manning & Napier) Intrinsic Value: DCF (Earnings Based) : $9.23 (As of May. 05, 2024)


View and export this data going back to 2011. Start your Free Trial

What is Manning & Napier Intrinsic Value: DCF (Earnings Based)?

As of today (2024-05-05), Manning & Napier's intrinsic value calculated from the Discounted Earnings model is $9.23.

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.

Manning & Napier'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 Manning & Napier is -39.22%.

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

MN's Price-to-DCF (Earnings Based) is not ranked *
in the Asset Management industry.
Industry Median: 0.8
* Ranked among companies with meaningful Price-to-DCF (Earnings Based) only.

Manning & Napier Intrinsic Value: DCF (Earnings Based) Historical Data

The historical data trend for Manning & Napier'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.

Manning & Napier Intrinsic Value: DCF (Earnings Based) Chart

Manning & Napier Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: DCF (Earnings Based)
Get a 7-Day Free Trial Premium Member Only Premium Member Only - - - - -

Manning & Napier Quarterly Data
Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22
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 Manning & Napier's Intrinsic Value: DCF (Earnings Based)

For the Asset Management subindustry, Manning & Napier'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.


Manning & Napier's Price-to-DCF (Earnings Based) Distribution in the Asset Management Industry

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

* The bar in red indicates where Manning & Napier's Price-to-DCF (Earnings Based) falls into.



Manning & Napier 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 4.50%. 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 = 5%
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.
=> Manning & Napier's average EPS without NRI Growth Rate in the past 3 years was 0.00%, which is less than 5%. GuruFocus defaults => Growth Rate: 5%

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 = $0.800.
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.

Manning & Napier'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+0.05)/(1+0.11) = 0.94594594594595
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)]
=0.800*11.5406
=9.23

Margin of Safety % (DCF Earnings Based)=(Intrinsic Value: DCF (Earnings Based)-Current Price)/Intrinsic Value: DCF (Earnings Based)
=(9.23-12.85)/9.23
=-39.22 %

* 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.


Manning & Napier  (NYSE:MN) 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.


Manning & Napier Intrinsic Value: DCF (Earnings Based) Related Terms

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


Manning & Napier (Manning & Napier) Business Description

Industry
Traded in Other Exchanges
N/A
Address
290 Woodcliff Drive, Fairport, NY, USA, 14450
Manning & Napier Inc is an independent investment management firm. It provides investment management services through separately managed accounts, mutual funds, and collective investment trust funds, as well as a variety of consultative services. It also offers equity, fixed income, and alternative strategies, as well as a range of blended asset portfolios, such as life cycle funds. The company offers its investment management capabilities primarily through direct sales to high net worth individuals and institutions, as well as through third-party intermediaries, platforms, and institutional investment consultants. The majority of the revenue is generated from the Management fees received.
Executives
Christopher Pickett Briley officer: See Remarks 2050 STELCHEST DRIVE, WESTMINSTER MD 21157
Holder Lofton Phillip Jr director 48 WEST 89TH STREET, NEW YORK NY 10024
Scott Morabito officer: See Remarks C/O MANNING & NAPIER, INC., 290 WOODCLIFF DRIVE, FAIRPORT NY 14450
Stacey Green officer: See Remarks C/O MANNING & NAPIER, INC., 290 WOODCLIFF DRIVE, FAIRPORT NY 14450
Ebrahim Busheri officer: Director of Investments 180 BEACH DRIVE NE, UNIT 1102, ST. PETERSBURG FL 33701
Marc O Mayer officer: Chief Executive Officer C/O ALLIANCE CAPITAL, 1345 AVENUE OF THE AMERICAS, NEW YORK NY 10105
William Manning director, officer: Chief Executive Officer 290 WOODCLIFF DRIVE, FAIRPORT NY 14450
Aaron Thomas Mcgreevy officer: See Remarks 600 SINSBURY DRIVE EAST, WORTHINGTON OH 43085
Edward J Pettinella director C/O HOME PROPERTIES, 850 CLINTON SQUARE, ROCHESTER NY 14604
Gregory Woodard officer: See Remarks C/O MANNING & NAPIER, 290 WOODCLIFF DRIVE, FAIRPORT NY 14450
Robert Irving Kopech director C/O MANNING & NAPIER, INC., 290 WOODCLIFF DRIVE, FAIRPORT NY 14450
Thomas Roy Anderson officer: See Remarks 1233 WATERFORD ROAD, WEST CHESTER PA 19380
Brunner Nicole Marie Kingsley officer: See Remarks 39 DEER CREEK ROAD, PITTSFORD NY 14534
Antony John Desorbo officer: See Remarks 8429 HOBNAIL ROAD, MANLIUS NY 13104
Sarah Christine Turner officer: See Remarks 637 CONTEMPRI WAY, WEBSTER NY 14580

Manning & Napier (Manning & Napier) Headlines

From GuruFocus

Lifshitz Law PLLC Announces Investigation of MN, PSB, SAIL, and NLSN

By GuruFocusNews GuruFocusNews 06-23-2022

INVESTIGATION NOTICE: Halper Sadeh LLP Investigates GRRB, EMCF, MN, FSTX

By GuruFocusNews GuruFocusNews 06-29-2022

Lifshitz Law PLLC Announces Investigation of MN, PSB, SAIL, and STON

By GuruFocusNews GuruFocusNews 06-28-2022

Lifshitz Law PLLC Announces Investigation of MN, PSB, SAIL, and STON

By GuruFocusNews GuruFocusNews 07-08-2022

Lifshitz Law PLLC Announces Investigation of MN, PSB, VMW, and STON

By GuruFocusNews GuruFocusNews 07-08-2022

Lifshitz Law PLLC Announces Investigation of MN, PSB, SAIL, and STON

By GuruFocusNews GuruFocusNews 06-18-2022

Lifshitz Law PLLC Announces Investigation of MN, PSB, SAIL, and STON

By GuruFocusNews GuruFocusNews 07-08-2022

INVESTIGATION NOTICE: Halper Sadeh LLP Investigates GRRB, EMCF, MN, FSTX

By GuruFocusNews GuruFocusNews 07-09-2022