DigitalBridge Group, Inc. (DBRG)
Investment Advice · Financial Services · $3.0B
Intrinsic Value (Consensus)
$6.94
Current Price
$15.76
Margin of Safety
-56%
56% Above Intrinsic Value
Value: $7
Price: $16
Valuation Model Estimates
Current Price: $15.76
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%.
Health Score
C
56
Profitability
15/25
Strength
24/25
Valuation
7/25
Growth
10/25
Financial Health Signals
Declining revenue — top line is shrinking
Low debt — conservative balance sheet
Strong earnings growth (20% YoY)
High free cash flow yield (8.7%) — generating lots of cash relative to price
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
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance