Silvercrest Asset Management Group Inc. (SAMG) DCF Valuation

Silvercrest Asset Management Group Inc. (SAMG) DCF Valuation
  • ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
  • ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
  • ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
  • ✓ Aucune Expertise N'Est Requise; Facile À Suivre

Silvercrest Asset Management Group Inc. (SAMG) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Designed for accuracy, our (SAMG) DCF Calculator enables you to evaluate the valuation of Silvercrest Asset Management Group Inc. using real-world financial data, offering full flexibility to modify all essential parameters for enhanced projections.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 102.2 108.0 131.6 123.2 117.4 122.3 127.3 132.5 138.0 143.7
Revenue Growth, % 0 5.71 21.87 -6.37 -4.71 4.12 4.12 4.12 4.12 4.12
EBITDA 19.3 22.5 30.7 38.8 22.9 27.9 29.0 30.2 31.5 32.8
EBITDA, % 18.89 20.87 23.34 31.53 19.47 22.82 22.82 22.82 22.82 22.82
Depreciation 83.8 84.6 95.2 72.7 4.0 72.2 75.1 78.2 81.5 84.8
Depreciation, % 82 78.38 72.34 59.03 3.42 59.03 59.03 59.03 59.03 59.03
EBIT -64.5 -62.1 -64.5 -33.9 18.9 -44.3 -46.1 -48.0 -50.0 -52.0
EBIT, % -63.1 -57.51 -49 -27.5 16.05 -36.21 -36.21 -36.21 -36.21 -36.21
Total Cash 52.8 62.5 85.7 77.4 70.3 72.7 75.7 78.9 82.1 85.5
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 10.7 9.4 9.3 9.7 10.1
Account Receivables, % 10.43 8.67 7.05 7.87 8.59
Inventories .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Inventories, % 0.000000979 0 0 0.000000812 0 0.000000358 0.000000358 0.000000358 0.000000358 0.000000358
Accounts Payable 2.6 1.6 1.9 1.5 1.9 2.0 2.1 2.2 2.3 2.4
Accounts Payable, % 2.55 1.52 1.41 1.25 1.62 1.67 1.67 1.67 1.67 1.67
Capital Expenditure -3.8 -.6 -.9 -1.0 -3.9 -2.2 -2.3 -2.4 -2.5 -2.6
Capital Expenditure, % -3.73 -0.57972 -0.68995 -0.77587 -3.3 -1.82 -1.82 -1.82 -1.82 -1.82
Tax Rate, % 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35 53.35
EBITAT -48.3 -47.5 -50.5 -27.2 8.8 -31.6 -32.9 -34.2 -35.6 -37.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 23.6 36.9 44.1 43.9 8.9 38.2 39.6 41.3 43.0 44.7
WACC, % 7.74 7.75 7.76 7.77 7.56 7.71 7.71 7.71 7.71 7.71
PV UFCF
SUM PV UFCF 165.4
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 46
Terminal Value 799
Present Terminal Value 551
Enterprise Value 716
Net Debt -41
Equity Value 757
Diluted Shares Outstanding, MM 9
Equity Value Per Share 80.00

What You Will Get

  • Comprehensive SAMG Financials: Access to both historical and projected data for precise valuation.
  • Customizable Inputs: Adjust WACC, tax rates, revenue growth, and capital expenditures as needed.
  • Dynamic Calculations: Intrinsic value and NPV are computed in real-time.
  • Scenario Analysis: Evaluate various scenarios to assess Silvercrest's future performance.
  • User-Friendly Design: Designed for professionals while remaining approachable for newcomers.

Key Features

  • Comprehensive Investment Analysis Tool: Offers in-depth financial modeling tailored for Silvercrest Asset Management Group Inc. (SAMG).
  • Portfolio Optimization Module: Built-in tools for maximizing returns while managing risk with customizable parameters.
  • Dynamic Market Research: Access to real-time market data and trends to inform investment decisions.
  • Performance Metrics Dashboard: Visual representation of key performance indicators specific to SAMG.
  • Client Reporting Templates: Pre-designed reports for effective communication of investment strategies and results.

How It Functions

  • Download: Obtain the pre-configured Excel file containing Silvercrest Asset Management Group Inc.'s (SAMG) financial data.
  • Customize: Modify projections, such as revenue growth, EBITDA margin, and WACC.
  • Update Automatically: The intrinsic value and NPV calculations refresh in real-time.
  • Test Scenarios: Generate various forecasts and instantly compare the results.
  • Make Decisions: Leverage the valuation findings to inform your investment approach.

Why Choose This Calculator for Silvercrest Asset Management Group Inc. (SAMG)?

  • User-Friendly Interface: Tailored for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters easily to suit your financial analysis.
  • Real-Time Feedback: Monitor immediate changes to Silvercrest’s valuation as you tweak inputs.
  • Preconfigured Data: Comes with Silvercrest’s latest financial metrics for swift evaluations.
  • Relied Upon by Experts: Favored by investors and analysts for making strategic decisions.

Who Should Use Silvercrest Asset Management Group Inc. (SAMG)?

  • Institutional Investors: Develop comprehensive investment strategies leveraging SAMG's expertise.
  • Wealth Management Advisors: Deliver tailored investment solutions to high-net-worth clients using SAMG's insights.
  • Financial Analysts: Conduct in-depth research and analysis on SAMG's performance and market position.
  • Students and Educators: Utilize SAMG's investment methodologies for learning and teaching purposes.
  • Market Researchers: Explore the asset management landscape through the lens of SAMG's innovative approaches.

What the Template Contains

  • Comprehensive DCF Model: Editable template featuring detailed valuation calculations.
  • Real-World Data: Silvercrest Asset Management Group Inc.’s (SAMG) historical and projected financials preloaded for analysis.
  • Customizable Parameters: Modify WACC, growth rates, and tax assumptions to explore different scenarios.
  • Financial Statements: Complete annual and quarterly breakdowns for enhanced insights.
  • Key Ratios: Integrated analysis for profitability, efficiency, and leverage metrics.
  • Dashboard with Visual Outputs: Charts and tables providing clear, actionable results.

No products were found matching.