ONITY GROUP INC. (ONIT)
Mortgage Bankers & Loan Correspondents · Financial Services · $321M
Intrinsic Value (Consensus)
$0.00
Current Price
$38.14
Margin of Safety
0%
At Fair Value
Value: $0
Price: $38
Valuation Model Estimates
Current Price: $38.14
DCF (Discounted Cash Flow)
$929.26
Graham Number
$188.48
Earnings Power Value
$150.79
Relative Value (P/E)
$579.94
Dividend Discount Model
Not applicable
—
Consensus Value
$0.00
Model Assumptions
Discount Rate
10.3%
Growth Rate
29.2%
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
58
Profitability
25/25
Strength
2/25
Valuation
12/25
Growth
19/25
Financial Health Signals
Very high debt — Debt/Equity ratio is 433% (above 200% is risky)
Negative free cash flow — company is burning cash
Strong profitability — ROE of 30% (above 20% is excellent)
Strong earnings growth (29% YoY)
Key Financials
- EPS (TTM)
- $19.85
- EPS (Forward)
- $25.65
- Book Value
- $79.55
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 30.2%
- Debt/Equity
- 433%
- Revenue Growth
- 9.3%
- Earnings Growth
- 29.2%
- Dividend Yield
- N/A
- Beta
- 1.48
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