Silvercrest Asset Management Group Inc. (SAMG)
Investment Advice · Financial Services · $83M
Intrinsic Value (Consensus)
$8.38
Current Price
$10.72
Margin of Safety
-21.8%
21.8% Above Intrinsic Value
Value: $8
Price: $11
Valuation Model Estimates
Current Price: $10.72
DCF (Discounted Cash Flow)
$79.87
Graham Number
$8.49
Earnings Power Value
$5.44
Relative Value (P/E)
$11.20
Dividend Discount Model
Not applicable
—
Consensus Value
$8.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
70
Profitability
15/25
Strength
24/25
Valuation
9/25
Growth
22/25
Financial Health Signals
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
High free cash flow yield (18.1%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.56
- EPS (Forward)
- $0.67
- Book Value
- $5.72
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 9.7%
- Debt/Equity
- 1%
- Revenue Growth
- 300.4%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance