What is StepStone Group Inc. worth?
With the base-case assumptions below, a discounted cash flow model on StepStone Group Inc.'s reported free cash flow gives $35.59 per share. The share price was $44.36 on September 25, 2026, 25% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 10.0% | 10.0% | $25.12 | -43% |
| Base | 15.0% | 9.0% | $35.59 | -20% |
| Bull | 20.0% | 8.0% | $55.10 | +24% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $43.52 | $45.99 | $49.02 | $52.79 | $57.65 |
| 8.0% | $37.56 | $39.17 | $41.06 | $43.34 | $46.12 |
| 9.0% | $33.23 | $34.33 | $35.59 | $37.07 | $38.81 |
| 10.0% | $29.94 | $30.72 | $31.61 | $32.62 | $33.78 |
| 11.0% | $27.37 | $27.94 | $28.58 | $29.30 | $30.11 |
Where the presets come from
Base: years 1 to 5 grow at StepStone Group Inc.'s revenue growth rate over the last 5 fiscal years (34.9% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions