Silvercrest Asset Management Group Inc.

SAMG

Financial ServicesSmall CapUS Equities · NYSE / NASDAQ

AI Agents

Company Profile

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.

Valuation

Market Cap$107M

Current Price$13.21

P/E Ratio23.59

P/B Ratio2.04

EV / EBITDA9.86

EV / Sales0.92

Profitability

Operating Margin-

Net Profit Margin3.9%

EBITDA Margin10.9%

Returns

ROE5.8%

ROCE-

ROIC %12.6%

ROA2.9%

Solvency

Current Ratio1.10

Debt / Equity0.28

Debt / Assets0.14

CFO / Net Profit3.81

Price History▼ 12.98% over 1Y

Technical Chart

Historical Performance Charts

5-year financial trends. Figures in USD millions.

Revenue vs Net Profit (5Y)

Free Cash Flow vs Operating Cash Flow (5Y)

Operating Margin % (5Y)

Growth Summary

Latest fiscal year: 2025

Revenue$125M▲ 1.3%

EBITDA$14M

Net Profit$5M▼ 48.8%

Cash from Ops (CFO)$19M

Free Cash Flow (FCF)$15M

Revenue CAGR 3Y-

Revenue CAGR 5Y-

Net Profit CAGR 3Y-

Net Profit CAGR 5Y-

Historical Growth

Year-by-year revenue, profitability, and cash flow (USD millions, last 10 years)

Year	Revenue	EBITDA	Net Profit	FCF	ROE	Rev Growth 1Y	NP Growth 1Y
2025	$125M	$14M	$5M	$15M	5.8%	1.3%	-48.8%
2024	$124M	$25M	$10M	$20M	8.0%	5.3%	4.8%
2023	$117M	$24M	$9M	$17M	7.5%	-4.7%	-51.7%
2022	$123M	$43M	$19M	$22M	15.0%	-	-

Financial Statements

Income statement, balance sheet, and cash flow as reported

Consolidated Figures in USD Millions.

Metric	2022	2023	2024	2025
Total Revenue	123.22	117.41	123.65	125.32
Cost Of Revenue	71.61	72.62	76.66	83.94
Gross Profit	51.61	44.79	46.99	41.37
Operating Expense	13.04	25.97	29.36	32.05
Operating Income	38.56	18.82	17.63	9.32
EBITDA	42.70	23.93	24.56	13.61
EBIT	38.81	19.91	20.42	11.19
Pretax Income	38.40	19.49	20.27	11.05
Tax Provision	7.61	4.31	4.56	2.99
Net Income	18.83	9.09	9.54	4.88
Net Income Common Stockholders	18.83	9.09	9.54	4.88
Total Expenses	84.66	98.59	106.02	115.99
Interest Expense	0.42	0.42	0.14	0.14
Interest Income	0.02	0.95	1.43	0.78
Selling General And Administration	13.04	25.97	29.36	32.05
Normalized EBITDA	42.73	23.86	23.41	12.74
Normalized Income	18.85	9.04	8.64	4.25
Basic EPS	1.92	0.96	1	0
Diluted EPS	1.92	0.96	1	0
Tax Effect Of Unusual Items	-0.01	0.02	0.26	0.23
Tax Rate For Calcs	0.20	0.22	0.23	0.27
Total Unusual Items	-0.03	0.07	1.15	0.87
Total Unusual Items Excluding Goodwill	-0.03	0.07	1.15	0.87
Net Income From Continuing Operation Net Minority Interest	18.83	9.09	9.54	4.88
Reconciled Depreciation	3.88	4.01	4.15	2.42
Reconciled Cost Of Revenue	71.61	72.62	76.66	83.94
Net Interest Income	-0.39	0.53	1.29	0.63
Net Income From Continuing And Discontinued Operation	18.83	9.09	9.54	4.88
Diluted Average Shares	9.82	9.46	9.53	0
Basic Average Shares	9.79	9.43	9.50	0
Diluted NI Availto Com Stockholders	18.83	9.09	9.54	4.88
Minority Interests	-11.96	-6.09	-6.17	-3.17
Net Income Including Noncontrolling Interests	30.79	15.18	15.71	8.06
Net Income Continuous Operations	30.79	15.18	15.71	8.06
Other Income Expense	0.23	0.15	1.36	1.09
Other Non Operating Income Expenses	0.26	0.08	0.20	0.22
Gain On Sale Of Security	-0.03	0.07	1.15	0.87
Net Non Operating Interest Income Expense	-0.39	0.53	1.29	0.63
Interest Expense Non Operating	0.42	0.42	0.14	0.14
Interest Income Non Operating	0.02	0.95	1.43	0.78
General And Administrative Expense	13.04	25.97	29.36	32.05
Other Gand A	13.04	25.97	29.36	32.05
Operating Revenue	123.22	117.41	123.65	125.32

Peer Comparison

Financial Services sector peers, ranked by market cap

Company	Ticker	Market Cap	P/E	P/B	ROE	EV/EBITDA
Silvercrest Asset Management Group Inc.this co.	SAMG	$107M	23.59↑ premium	2.04	5.8%	9.86
SR Bancorp, Inc.	SRBK	$144M	33.09	0.77	2.7%	-
Finward Bancorp	FNWD	$138M	13.94	0.79	4.6%	-
SB Financial Group, Inc.	SBFG	$133M	9.70	0.92	9.9%	-
Union Bankshares, Inc.

Learn while you research

Hand-picked academy chapters to deepen your understanding of Silvercrest Asset Management Group Inc. and the metrics that matter.

01 Stock Valuation BasicsHow to think about what a fair price for a stock looks like.7 min read 02 Stock Market Risks

Loading…

Year

Revenue

EBITDA

Net Profit

FCF

ROE

Rev Growth 1Y

NP Growth 1Y

2025

$125M

$14M

$5M

$15M

5.8%

1.3%

-48.8%

2024

$124M

$25M

$10M

$20M

8.0%

5.3%

4.8%

2023

$117M

$24M

$9M

$17M

7.5%

-4.7%

-51.7%

2022

$123M

$43M

$19M

$22M

15.0%

Metric

2022

2023

2024

2025

Total Revenue

123.22

117.41

123.65

125.32

Cost Of Revenue

71.61

72.62

76.66

83.94

Gross Profit

51.61

44.79

46.99

41.37

Operating Expense

13.04

25.97

29.36

32.05

Operating Income

38.56

18.82

17.63

9.32

EBITDA

42.70

23.93

24.56

13.61

EBIT

38.81

19.91

20.42

11.19

Pretax Income

38.40

19.49

20.27

11.05

Tax Provision

7.61

4.31

4.56

2.99

Net Income

18.83

9.09

9.54

4.88

Net Income Common Stockholders

18.83

9.09

9.54

4.88

Total Expenses

84.66

98.59

106.02

115.99

Interest Expense

0.42

0.14

Interest Income

0.02

0.95

1.43

0.78

Selling General And Administration

13.04

25.97

29.36

32.05

Normalized EBITDA

42.73

23.86

23.41

12.74

Normalized Income

18.85

9.04

8.64

4.25

Basic EPS

1.92

0.96

Diluted EPS

1.92

0.96

Tax Effect Of Unusual Items

-0.01

0.02

0.26

0.23

Tax Rate For Calcs

0.20

0.22

0.23

0.27

Total Unusual Items

-0.03

0.07

1.15

0.87

Total Unusual Items Excluding Goodwill

-0.03

0.07

1.15

0.87

Net Income From Continuing Operation Net Minority Interest

18.83

9.09

9.54

4.88

Reconciled Depreciation

3.88

4.01

4.15

2.42

Reconciled Cost Of Revenue

71.61

72.62

76.66

83.94

Net Interest Income

-0.39

0.53

1.29

0.63

Net Income From Continuing And Discontinued Operation

18.83

9.09

9.54

4.88

Diluted Average Shares

9.82

9.46

9.53

Basic Average Shares

9.79

9.43

9.50

Diluted NI Availto Com Stockholders

18.83

9.09

9.54

4.88

Minority Interests

-11.96

-6.09

-6.17

-3.17

Net Income Including Noncontrolling Interests

30.79

15.18

15.71

8.06

Net Income Continuous Operations

30.79

15.18

15.71

8.06

Other Income Expense

0.23

0.15

1.36

1.09

Other Non Operating Income Expenses

0.26

0.08

0.20

0.22

Gain On Sale Of Security

-0.03

0.07

1.15

0.87

Net Non Operating Interest Income Expense

-0.39

0.53

1.29

0.63

Interest Expense Non Operating

0.42

0.14

Interest Income Non Operating

0.02

0.95

1.43

0.78

General And Administrative Expense

13.04

25.97

29.36

32.05

Other Gand A

13.04

25.97

29.36

32.05

Operating Revenue

123.22

117.41

123.65

125.32

Company

Ticker

Market Cap

P/E

P/B

ROE

EV/EBITDA

Silvercrest Asset Management Group Inc.this co.

SAMG

$107M

23.59↑ premium

2.04

5.8%

9.86

SR Bancorp, Inc.

SRBK

$144M

33.09

0.77

2.7%

Finward Bancorp

FNWD

$138M

13.94

0.79

4.6%

SB Financial Group, Inc.

SBFG

$133M

9.70

0.92

9.9%

Union Bankshares, Inc.

Silvercrest Asset Management Group Inc.

Valuation

Profitability

Returns

Solvency

Historical Performance Charts

Revenue vs Net Profit (5Y)

Free Cash Flow vs Operating Cash Flow (5Y)

Operating Margin % (5Y)

Growth Summary

Historical Growth

Financial Statements

Peer Comparison

Silvercrest Asset Management Group Inc.

Valuation

Profitability

Returns

Solvency

Historical Performance Charts

Revenue vs Net Profit (5Y)

Free Cash Flow vs Operating Cash Flow (5Y)

Operating Margin % (5Y)

Growth Summary

Historical Growth

Financial Statements

Peer Comparison

Key concepts to brush up on