ONITY GROUP INC. (ONIT)
Mortgage Bankers & Loan Correspondents · Financial Services · $3.6B
Intrinsic Value (Consensus)
$275.80
Current Price
$429.20
Margin of Safety
-35.7%
35.7% Above Intrinsic Value
Value: $276
Price: $429
Valuation Model Estimates
Current Price: $429.20
DCF (Discounted Cash Flow)
Not applicable
—
Graham Number
$189.86
Earnings Power Value
$208.35
Relative Value (P/E)
$429.20
Dividend Discount Model
Not applicable
—
Consensus Value
$275.80
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)
- $21.46
- EPS (Forward)
- $25.75
- Book Value
- $74.66
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 30.2%
- Debt/Equity
- 433%
- Revenue Growth
- 9.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance