US · SAMG
Silvercrest Asset Management Group Inc.
- Sector
- Financial Services · Asset Management
- Headquarters
- New York City, NY 10019
- Website
- silvercrestgroup.com
Price · as of 2024-12-31
$13.09
Market cap 123.48M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.79 | +135.22% |
| Intrinsic Value(DCF) | $9.12 | -30.33% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $13.35 | +1.99% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | $7.08 | $50.55 | |||
| 2013 | $10.95 | $44.00 | $82.30 | $9.79 | $39.71 |
| 2014 | $8.60 | $69.98 | $98.46 | $0.00 | $14.48 |
| 2015 | $7.37 | $54.55 | $31.95 | $0.00 | $10.83 |
| 2016 | $8.64 | $31.09 | $9.56 | $0.00 | $9.14 |
| 2017 | $11.20 | $41.16 | $37.39 | $0.00 | $14.04 |
| 2018 | $10.18 | $39.85 | $30.33 | $1.10 | $18.32 |
| 2019 | $8.50 | $66.24 | $6.02 | $0.00 | $11.38 |
| 2020 | $12.25 | $32.45 | $6.79 | $0.00 | $14.34 |
| 2021 | $15.06 | $43.92 | $61.85 | $0.00 | $44.02 |
| 2022 | $13.93 | $96.47 | $19.77 | $1.29 | $3.86 |
| 2023 | $14.42 | $51.18 | $7.78 | $0.00 | $3.41 |
| 2024 | $16.32 | $30.79 | $4.41 | $0.00 | $13.35 |
AI valuation
Our deep-learning model estimates Silvercrest Asset Management Group Inc.'s (SAMG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.79
- Current price
- $13.09
- AI upside
- +135.22%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$9.12
-30.33% upside
Graham-Dodd
—
— upside
Graham Formula
$13.35
+1.99% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| SAMG | Silvercrest Asset Managem… | $13.09 | 123.48M | +135% | -30% | — | +2% | 9.87 | 1.92 | 1.25 | 5.00 | 236.76 | 409.97 | 38.00% | 14.26% | 7.71% | 19.22% | 35.76% | 7.97% | 0.28 | 122.41 | 41.87 | 41.75 | -2.12 | 417.00% | 532.00% | 1634.00% | 12.83% | 11.05 | 52.08% | 4.78% | 47.10% | 11.06% | 6.18 | 5.47 | 0.88 | 2.99 |
| AFBI | Affinity Bancshares, Inc. | $19.90 | 122.74M | +217% | -4% | +22% | -22% | 21.58 | 0.91 | 2.35 | 17.67 | — | 1.06 | 61.50% | 13.97% | 10.88% | 4.34% | 5.16% | 0.64% | 0.47 | 0.37 | 0.06 | 0.06 | 2.25 | -1531.00% | 1068.00% | -1328.00% | 5.42% | 0.01 | 6.04% | 0.00% | 0.00% | 0.00% | 19.54 | 21.42 | 2.73 | -0.57 |
| BCIC | BCP Investment Corporatio… | $11.25 | 113.12M | +630% | -42% | — | +138% | -22.86 | 0.76 | 6.56 | -56.47 | — | 0.76 | -0.47% | -32.82% | -28.69% | -3.03% | -1.27% | -1.18% | 1.49 | -0.33 | 6.85 | 6.85 | -36.48 | -15333.00% | -5229.00% | -5773.00% | 6.90% | 2.57 | 2.00% | 18.62% | -425.60% | 56.74% | -56.47 | 40.95 | 18.53 | -1.31 |
| KDKRW | Kodiak AI, Inc. Warrants | $1.46 | 90.32M | — | — | — | — | — | — | — | — | — | — | 100.00% | -413.31% | -465.14% | 31.72% | 30.99% | -169.71% | -0.17 | -12.47 | 0.65 | 0.65 | -0.42 | — | -1188.00% | 1495.00% | — | -1.63 | 27.19% | — | 0.00% | — | — | — | — | — |
| OCCI | OFS Credit Company, Inc. | $2.98 | 83.52M | +3,923% | +30,996% | — | — | -12.28 | 0.80 | 3.00 | -100.05 | — | 0.80 | 70.77% | -5.48% | -24.45% | -6.57% | -1.18% | -3.88% | 0.74 | -0.32 | 0.00 | 4.12 | -45.23 | -14333.00% | 11698.00% | -21303.00% | 28.37% | 10.21 | 18.30% | 25.26% | -310.20% | 25.26% | -100.05 | 6.43 | 5.48 | 0.39 |
| PDCC | Pearl Diver Credit Compan… | $12.06 | 82.06M | +9,509% | -41% | -41% | +4,522% | 21.06 | 1.05 | 8.15 | 9.83 | — | 1.05 | 99.60% | 86.65% | 38.71% | 5.84% | 13.86% | 4.91% | 0.05 | 214.34 | 0.04 | 0.04 | 0.43 | -2202.00% | 67977.00% | -54698.00% | -6.81% | -1.55 | -8.89% | 5.24% | 110.40% | 5.24% | 9.83 | -15.34 | 8.52 | 2.30 |
| PELI | Pelican Acquisition Corpo… | $10.27 | 123.23M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| PFX | PhenixFIN Corporation | $47.00 | 93.92M | +18,865% | +105,833% | +169,639% | — | 20.19 | 0.00 | 6.29 | 15.77 | — | 0.00 | 96.96% | 106.63% | 31.15% | 0.01% | 0.02% | 0.00% | 0.00 | 1.38 | 61.75 | 0.09 | 10.06 | -7744.00% | -6208.00% | -114116.00% | -199.84% | -1.22 | -0.21% | 3.44% | 69.50% | 4.40% | 15.77 | -1.34 | 16.82 | 0.03 |
| SBFG | SB Financial Group, Inc. | $20.76 | 130.76M | +977% | +29% | +39% | +105% | 9.44 | 0.93 | 1.45 | 7.34 | 34.54 | 1.33 | 70.91% | 23.86% | 15.35% | 10.40% | 27.15% | 0.96% | 0.53 | 0.85 | — | — | 0.16 | 2733.00% | 1187.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 26.57% | 5.83 | — | 1.39 | 0.34 |
| SFBC | Sound Financial Bancorp, … | $42.47 | 108.98M | +356% | +7% | -10% | -17% | 26.80 | 1.20 | 2.00 | 15.73 | — | 1.26 | 57.51% | 9.10% | 7.48% | 4.54% | 4.83% | 0.47% | 0.39 | 0.21 | 0.07 | 0.07 | -0.40 | -3706.00% | 1161.00% | -5567.00% | 2.30% | 0.00 | 2.97% | 1.57% | 42.00% | 9.61% | 20.13 | 39.80 | 1.83 | -0.67 |
| SRBK | SR Bancorp, Inc. Common s… | $16.55 | 126.94M | +3,410% | +204% | +38% | +37% | 24.46 | 0.65 | 2.51 | 11.91 | — | 0.75 | 66.30% | 12.24% | 10.26% | 2.61% | 3.16% | 0.49% | 0.17 | 0.37 | 0.07 | 0.07 | -2.90 | -13836.00% | 3042.00% | -24896.00% | 3.37% | 0.01 | 2.60% | 0.35% | 8.60% | 9.37% | 16.46 | 23.83 | 2.01 | -0.56 |
About Silvercrest Asset Management Group Inc.
Silvercrest Asset Management Group Inc., a wealth management firm, provides financial advisory and related family office services in the United States. The company serves ultra-high net worth individuals and families, as well as their trusts; endowments; foundations; and other institutional investors. It also manages funds of funds and other investment funds. The company was founded in 2002 and is headquartered in New York, New York.
- CEO
- Richard R. Hough
- Employees
- 160
- Beta
- 0.73
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($9.12 ÷ $13.09) − 1 = -30.33% (DCF, example).