SAMG Relative Valuation - Silvercrest Asset Management Group Inc

Watchlist Manager

Watchlist

Price: 13.06 USD -0.76% Market Closed

Market Cap: $100.1m

	Silvercrest Asset Management Group Inc NASDAQ:SAMG	US
	Realtech AG XETRA:RTC	DE
N	Nan Liu Enterprise Co Ltd TWSE:6504	TW

Multiples-Based Value

The Multiples-Based Value for Silvercrest Asset Management Group Inc (SAMG) under the Base Case is 25.82 USD. Compared with the current market price of 13.06 USD, the stock appears Undervalued by 49%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

SAMG Multiples-Based Value

Base Case

Undervaluation 49%

Multiples-Based Value

Price $13.06

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Silvercrest Asset Management Group Inc NASDAQ:SAMG	100.1m USD	0.8	20.5	5.1	6.5
US		BlackRock Inc NYSE:BLK	155B USD	6.4	27.9	18.8	21.7
CA		Brookfield Corp NYSE:BN	94.6B USD	1.3	83	11	16.5
US		Bank of New York Mellon Corp NYSE:BK	87.8B USD	4.4	16.6	0	0
US		Blackstone Inc NYSE:BX	86B USD	9.7	46.4	13	13.1
US		KKR & Co Inc NYSE:KKR	81.3B USD	4	36.3	261.4	261.4
ZA	N	Ninety One Ltd JSE:NY1	80.9B ZAR	5.3	23.8	-38.7	-41.8
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	102B CAD	15.3	29.6	26.8	27.1
CA		Brookfield Asset Management Inc NYSE:BAM	73.5B USD	15.3	29.6	26.8	27.2
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	62.9B EUR	15	29.1	26.4	26.7
US		Ameriprise Financial Inc NYSE:AMP	40.7B USD	2.2	11.4	12	12

				Revenue Growth	P/S to Growth
US		Silvercrest Asset Management Group Inc NASDAQ:SAMG	Average P/S: 7.2 0.8	5%	0.2
US		BlackRock Inc NYSE:BLK	6.4	13%	0.5
CA		Brookfield Corp NYSE:BN	1.3	-47%	N/A
US		Bank of New York Mellon Corp NYSE:BK	4.4	6%	0.7
US		Blackstone Inc NYSE:BX	9.7	14%	0.7
US		KKR & Co Inc NYSE:KKR	4	-11%	N/A
ZA	N	Ninety One Ltd JSE:NY1	5.3	N/A	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	15.3	18%	0.8
CA		Brookfield Asset Management Inc NYSE:BAM	15.3	18%	0.8
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	15	18%	0.8
US		Ameriprise Financial Inc NYSE:AMP	2.2	3%	0.7

				Earnings Growth	PEG
US		Silvercrest Asset Management Group Inc NASDAQ:SAMG	Average P/E: 32.2 20.5	40%	0.5
US		BlackRock Inc NYSE:BLK	27.9	26%	1.1
CA		Brookfield Corp NYSE:BN	83	118%	0.7
US		Bank of New York Mellon Corp NYSE:BK	16.6	12%	1.4
US		Blackstone Inc NYSE:BX	46.4	29%	1.6
US		KKR & Co Inc NYSE:KKR	36.3	52%	0.7
ZA	N	Ninety One Ltd JSE:NY1	23.8	N/A	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	29.6	19%	1.6
CA		Brookfield Asset Management Inc NYSE:BAM	29.6	19%	1.6
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	29.1	19%	1.5
US		Ameriprise Financial Inc NYSE:AMP	11.4	9%	1.3

				EBITDA Growth	EV/EBITDA to Growth
US		Silvercrest Asset Management Group Inc NASDAQ:SAMG	Average EV/EBITDA: 44.6 5.1	44%	0.1
US		BlackRock Inc NYSE:BLK	18.8	24%	0.8
CA		Brookfield Corp NYSE:BN	11	N/A	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		Blackstone Inc NYSE:BX	13	9%	1.4
US		KKR & Co Inc NYSE:KKR	261.4	198%	1.3
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -38.7	N/A	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	26.8	20%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	26.8	20%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.4	20%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12	4%	3

				EBIT Growth	EV/EBIT to Growth
US		Silvercrest Asset Management Group Inc NASDAQ:SAMG	Average EV/EBIT: 45.8 6.5	41%	0.2
US		BlackRock Inc NYSE:BLK	21.7	23%	0.9
CA		Brookfield Corp NYSE:BN	16.5	-24%	N/A
US		Bank of New York Mellon Corp NYSE:BK	Not Available	N/A	N/A
US		Blackstone Inc NYSE:BX	13.1	28%	0.5
US		KKR & Co Inc NYSE:KKR	261.4	172%	1.5
ZA	N	Ninety One Ltd JSE:NY1	Negative Multiple: -41.8	N/A	N/A
CA	B	BROOKFIELD ASSET MANAGEMENT LTD TSX:BAM	27.1	21%	1.3
CA		Brookfield Asset Management Inc NYSE:BAM	27.2	21%	1.3
US		BROOKFIELD ASSET MANAGEMENT LTD F:RW5	26.7	21%	1.3
US		Ameriprise Financial Inc NYSE:AMP	12	-1%	N/A

Silvercrest Asset Management Group Inc
NASDAQ:SAMG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SAMG Competitors Multiples
Silvercrest Asset Management Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Silvercrest Asset Management Group Inc NASDAQ:SAMG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SAMG Competitors Multiples Silvercrest Asset Management Group Inc Competitors

See Also

Company

Help

Tools

Stocks

Silvercrest Asset Management Group Inc
NASDAQ:SAMG

SAMG Competitors Multiples
Silvercrest Asset Management Group Inc Competitors