investorscraft@gmail.com

Intrinsic ValueStepStone Group Inc. (STEP)

Previous Close$70.69
Intrinsic Value
Upside potential
Previous Close
$70.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

StepStone Group Inc. operates as a global private markets investment firm, specializing in providing customized investment solutions and advisory services to institutional investors. The company focuses on private equity, real estate, infrastructure, and private debt, leveraging its deep sector expertise to deliver differentiated returns. StepStone’s revenue model is primarily fee-based, derived from management fees, performance fees, and advisory services, with a strong emphasis on alignment of interests through co-investments. The firm distinguishes itself through its global footprint, proprietary data analytics, and a highly scalable platform that serves a diverse client base, including pension funds, sovereign wealth funds, and insurance companies. Its market position is reinforced by a disciplined investment approach, long-term client relationships, and a reputation for transparency and innovation in private markets. StepStone competes with other leading alternative asset managers by offering tailored solutions that address complex investor needs, supported by a robust pipeline of proprietary deal flow and strategic partnerships.

Revenue Profitability And Efficiency

StepStone reported revenue of $711.6 million for FY 2024, with net income of $58.1 million, reflecting a net margin of approximately 8.2%. Diluted EPS stood at $0.91, while operating cash flow was robust at $161.5 million, indicating efficient cash generation. Capital expenditures were modest at $19.6 million, suggesting disciplined capital allocation and a focus on scalable growth.

Earnings Power And Capital Efficiency

The company’s earnings power is underpinned by its diversified fee streams and performance-based income, which provide stability across market cycles. StepStone’s capital efficiency is evident in its ability to generate strong operating cash flow relative to net income, supported by a capital-light business model. The firm’s focus on high-margin advisory services and co-investments further enhances returns on invested capital.

Balance Sheet And Financial Health

StepStone maintains a solid balance sheet, with $181.6 million in cash and equivalents and total debt of $268.6 million, resulting in a manageable leverage profile. The company’s liquidity position is healthy, supported by consistent cash flow generation. This financial stability allows StepStone to pursue strategic investments while maintaining flexibility to navigate market volatility.

Growth Trends And Dividend Policy

StepStone has demonstrated steady growth, driven by increasing demand for private markets exposure and its ability to scale its platform. The company’s dividend policy is shareholder-friendly, with a dividend per share of $1.36, reflecting a commitment to returning capital while retaining sufficient funds for growth initiatives. This balanced approach aligns with its long-term strategy to expand its market share.

Valuation And Market Expectations

StepStone’s valuation reflects its position as a niche player in the private markets space, with investors pricing in its growth potential and fee-earning capabilities. Market expectations are anchored on the firm’s ability to sustain its advisory and performance fee momentum, particularly in a competitive environment where differentiation is critical. The stock’s performance will likely hinge on execution and macroeconomic trends affecting private markets.

Strategic Advantages And Outlook

StepStone’s strategic advantages include its global reach, deep client relationships, and data-driven investment approach. The outlook remains positive, supported by secular growth in private markets and the firm’s ability to capitalize on emerging opportunities. Challenges include increasing competition and fee pressures, but StepStone’s differentiated platform positions it well to navigate these headwinds and deliver long-term value.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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