investorscraft@gmail.com

Intrinsic ValueGCM Grosvenor Inc. (GCMG)

Previous Close$11.32
Intrinsic Value
Upside potential
Previous Close
$11.32

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

Grosvenor Capital Management, L.P. operates as a leading alternative asset management firm, specializing in customized investment solutions for institutional and high-net-worth clients. The company primarily generates revenue through management fees and performance-based incentives, with a focus on hedge funds, private equity, and real assets. Its diversified product suite and global footprint position it competitively in the asset management sector, catering to clients seeking sophisticated portfolio diversification and risk-adjusted returns. The firm’s market position is reinforced by its long-standing relationships with institutional investors and a reputation for delivering tailored investment strategies. By leveraging its expertise in alternative investments, Grosvenor Capital Management differentiates itself through a combination of proprietary research, operational scalability, and a client-centric approach. The company operates in a highly competitive industry but maintains relevance through innovation and adaptive investment frameworks.

Revenue Profitability And Efficiency

In FY 2024, Grosvenor Capital Management reported revenue of $514 million, with net income of $18.7 million, reflecting a net margin of approximately 3.6%. The diluted EPS stood at $0.03, indicating modest profitability. Operating cash flow was robust at $148.8 million, suggesting efficient cash generation from core operations. The absence of capital expenditures highlights the asset-light nature of the business model.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, given the low net income relative to revenue. However, strong operating cash flow underscores effective working capital management. With no capital expenditures, Grosvenor Capital Management demonstrates capital efficiency, as it does not require significant reinvestment to sustain operations. The focus remains on fee-based revenue streams, which provide stability but may limit earnings upside in volatile markets.

Balance Sheet And Financial Health

Grosvenor Capital Management holds $89.5 million in cash and equivalents, providing liquidity against total debt of $485.9 million. The debt load is substantial, but the firm’s ability to generate consistent operating cash flow mitigates near-term solvency risks. The balance sheet reflects a leveraged position, which could amplify returns or risks depending on market conditions.

Growth Trends And Dividend Policy

Growth trends are not explicitly detailed, but the dividend payout of $0.44 per share signals a commitment to returning capital to shareholders. The dividend yield, relative to EPS, suggests a high payout ratio, potentially limiting retained earnings for reinvestment. Future growth may hinge on expanding assets under management and diversifying revenue streams beyond traditional fee structures.

Valuation And Market Expectations

The company’s valuation metrics are not provided, but the modest EPS and high debt levels may weigh on investor sentiment. Market expectations likely center on the firm’s ability to sustain cash flows and manage leverage while navigating competitive pressures in the asset management industry.

Strategic Advantages And Outlook

Grosvenor Capital Management’s strategic advantages lie in its specialized alternative investment expertise and institutional client base. The outlook depends on its ability to innovate in a crowded market, maintain fee stability, and manage debt prudently. Macroeconomic factors, including interest rates and investor appetite for alternatives, will significantly influence future performance.

Sources

Company filings, CIK 0001819796

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