Blue Owl Capital Corp (OBDC)
Unknown · Unknown · $12.3B
Intrinsic Value (Consensus)
$23.76
Current Price
$24.80
Margin of Safety
-4.2%
4.2% Above Intrinsic Value
Value: $24
Price: $25
Valuation Model Estimates
Current Price: $24.80
DCF (Discounted Cash Flow)
$37.82
Graham Number
$20.39
Earnings Power Value
$12.04
Relative Value (P/E)
$24.80
Dividend Discount Model
$4.46
Consensus Value
$23.76
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
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)
- $1.24
- EPS (Forward)
- $1.26
- Book Value
- $14.90
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 8.5%
- Debt/Equity
- 126%
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance