investorscraft@gmail.com

Intrinsic ValueSilvercrest Asset Management Group Inc. (SAMG)

Previous Close$14.74
Intrinsic Value
Upside potential
Previous Close
$14.74

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

Silvercrest Asset Management Group Inc. operates as a wealth management firm, providing investment advisory and family office services to high-net-worth individuals, institutional investors, and foundations. The company generates revenue primarily through asset-based fees, which align its success with client portfolio performance. Silvercrest differentiates itself through personalized service, a disciplined investment approach, and a focus on long-term client relationships, positioning it as a trusted advisor in the competitive wealth management sector. The firm’s market position is reinforced by its specialized expertise in multi-asset class strategies and tax-efficient wealth preservation, catering to clients seeking bespoke financial solutions. Its boutique structure allows for agility in adapting to market trends while maintaining a client-centric ethos, distinguishing it from larger, less personalized competitors.

Revenue Profitability And Efficiency

Silvercrest reported revenue of $123.7 million for the period, with net income of $9.5 million, reflecting a net margin of approximately 7.7%. The firm’s operating cash flow of $21.6 million underscores its ability to convert revenue into cash efficiently, supported by minimal capital expenditures. This suggests a lean operational model with strong cash generation capabilities.

Earnings Power And Capital Efficiency

The company’s diluted EPS of $1.00 indicates modest earnings power relative to its share count. With no significant capital expenditures, Silvercrest demonstrates capital efficiency, as it reinvests minimally in physical assets while focusing on human capital and technology to drive growth. The absence of heavy capex aligns with its asset-light business model.

Balance Sheet And Financial Health

Silvercrest maintains a solid balance sheet, with $68.6 million in cash and equivalents against $22.5 million in total debt, indicating strong liquidity and a conservative leverage profile. The firm’s financial health is further supported by its ability to generate consistent operating cash flow, providing flexibility for strategic initiatives or shareholder returns.

Growth Trends And Dividend Policy

The company’s growth appears steady, with a dividend payout of $0.79 per share, reflecting a commitment to returning capital to shareholders. The dividend policy suggests a balance between reinvestment and shareholder rewards, though growth trends may be tempered by the firm’s focus on high-touch, scalable advisory services rather than aggressive expansion.

Valuation And Market Expectations

With a market capitalization derived from its share price and outstanding shares, Silvercrest’s valuation likely reflects its niche positioning and steady cash flows. Investors may value the firm for its stability and dividend yield, though its growth prospects are tied to asset under management (AUM) fluctuations and fee structures in the wealth management industry.

Strategic Advantages And Outlook

Silvercrest’s strategic advantages lie in its boutique approach, deep client relationships, and fee-based revenue model. The outlook remains stable, with potential growth driven by organic AUM expansion and selective client acquisition. However, macroeconomic volatility and competitive pressures in wealth management could pose challenges to sustained outperformance.

Sources

Company filings, CIK 0001549966

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