Discounted Cash Flow
Silvercrest Asset Management Group Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2016 | $80.3m | $5.0m | $17.3m | 6.2% | $0.62 |
| 2017 | $91.4m (13.8%) | $5.3m (6.4%) | $28.8m (66.8%) | 5.8% (-6.5%) | $0.66 (6.5%) |
| 2018 | $98.7m (8.0%) | $9.6m (80.4%) | $27.1m (-5.8%) | 9.8% (67.1%) | $1.16 (75.8%) |
| 2019 | $102.2m (3.5%) | $8.6m (-10.2%) | $15.0m (-44.8%) | 8.5% (-13.3%) | $0.98 (-15.5%) |
| 2020 | $108.0m (5.7%) | $10.0m (15.2%) | $26.2m (75.2%) | 9.2% (9.0%) | $1.05 (7.1%) |
| 2021 | $131.6m (21.9%) | $14.7m (47.5%) | $43.4m (65.4%) | 11.2% (21.0%) | $1.52 (44.8%) |
| 2022 | $123.2m (-6.4%) | $18.8m (28.1%) | $22.4m (-48.3%) | 15.3% (36.9%) | $1.92 (26.3%) |
| 2023 | $117.4m (-4.7%) | $9.1m (-51.7%) | $17.1m (-23.8%) | 7.7% (-49.3%) | $0.96 (-50.0%) |
| 2024 | $123.7m (5.3%) | $9.5m (4.8%) | $19.9m (16.3%) | 7.7% (-0.4%) | $1.00 (4.2%) |
| 2025 | $125.3m (1.3%) | $4.9m (-48.8%) | $15.0m (-24.7%) | 3.9% (-49.4%) | $0.56 (-44.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.