DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Silvercrest Asset Management Group Inc. (SAMG)

Financial Services | Asset Management

Today's Price

$9.37

Today's Fair Value

$10.74 +14.62%

Margin of Safety

+12.76%

Projected Value (5Y)

$17.30 +84.63%

Dividends Paid (5Y)

$4.79

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 6.28% | CAGR (5y): -5.98%

Diluted Shares Growth Rate

Regression: 1.96% | CAGR (5y): -1.56%

Dividend Growth Rate

Regression: 5.48% | CAGR (5y): 5.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.36x)

Discount Rate