DigitalBridge Group, Inc. (DBRG)
Investment Advice · Financial Services · $1.7B
Intrinsic Value (Consensus)
$6.94
Current Price
$9.20
Margin of Safety
-24.6%
24.6% Above Intrinsic Value
Value: $7
Price: $9
Valuation Model Estimates
Current Price: $9.20
DCF (Discounted Cash Flow)
$64.20
Graham Number
$10.76
Earnings Power Value
$4.47
Relative Value (P/E)
$9.20
Dividend Discount Model
$3.33
Consensus Value
$6.94
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.46
- EPS (Forward)
- $0.55
- Book Value
- $11.18
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 6.7%
- Debt/Equity
- 14%
- Revenue Growth
- -84.5%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.1%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance