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

$11.44

Today's Fair Value

$10.22 -10.66%

Margin of Safety

-11.94%

Projected Value (5Y)

$16.46 +43.88%

Dividends Paid (5Y)

$4.79

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 5.69% | CAGR (5y): -6.94%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 5.52% | CAGR (5y): 5.26%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.34x)

Discount Rate