Valuation DigitalBridge Group, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:03 2026-03-06 pm EST			5-day change	1st Jan Change
15.40 ^USD	-0.19%		-0.32%	+0.39%

Feb. 25	Earnings Flash (DBRG) DigitalBridge Posts Q4 Total Revenue $47.9M, vs. FactSet Est $103.9M	MT
Feb. 25	Earnings Flash (DBRG) DigitalBridge Posts Q4 Adjusted EPS $0.21, vs. FactSet Est of $0.11	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	4,727	1,749	2,866	1,965	2,802	2,818	-	-
Change	-	-62.99%	63.85%	-31.45%	42.61%	0.58%	-	-
Enterprise Value (EV) ¹	7,985	5,987	2,866	1,955	2,705	2,682	2,572	2,818
Change	-	-25.02%	-52.13%	-31.8%	38.39%	-0.86%	-4.1%	9.58%
P/E ratio	-10.7x	-6.22x	35.8x	376x	33.3x	39.3x	20.9x	7.82x
PBR	3.51x	0.94x	1.58x	1.73x	2.19x	2.18x	2.14x	-
PEG	-	0.1x	-0x	-4x	0x	-2.6x	0.2x	0x
Capitalization / Revenue	4.89x	1.53x	1.91x	3.24x	29.8x	6.6x	5.86x	5.11x
EV / Revenue	8.27x	5.23x	1.91x	3.22x	28.8x	6.28x	5.35x	5.11x
EV / EBITDA	28.9x	17x	27.7x	12.2x	19.1x	23.3x	16x	14.7x
EV / EBIT	-23.8x	-13.7x	9.75x	15.4x	-36.6x	58.1x	245x	50.1x
EV / FCF	-13.8x	-19.5x	-	-17.8x	-19.8x	23.1x	7.14x	11.5x
FCF Yield	-7.26%	-5.14%	-	-5.63%	-5.05%	4.33%	14%	8.68%
Dividend per Share ²	-	0.02	0.04	0.04	0.04	0.041	0.0433	0.04
Rate of return	-	0.18%	0.23%	0.35%	0.26%	0.27%	0.28%	0.26%
EPS ²	-3.12	-1.76	0.49	0.03	0.46	0.3914	0.7379	1.97
Distribution rate	-	-1.14%	8.16%	133%	8.7%	10.5%	5.87%	2.03%
Net sales ¹	965.8	1,145	1,502	607	93.96	426.8	481.1	551.9
EBITDA ¹	275.9	352.8	103.6	160.3	142	115	160.7	191.1
EBIT ¹	-335.5	-436.5	294	126.6	-73.87	46.18	10.5	56.3
Net income ¹	-385.7	-382.3	127.6	11.88	83.23	53.16	78.57	274.7
Net Debt ¹	3,258	4,238	-	-9.936	-96.69	-136.4	-246.4	-
Reference price ²	33.32	10.94	17.54	11.28	15.34	15.40	15.40	15.40
Nbr of stocks (in thousands)	141,869	159,895	163,411	174,188	182,670	183,015	-	-
Announcement Date	2/24/22	2/24/23	2/20/24	2/20/25	2/25/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DIGITALBRIDGE GROUP, INC.	39.34x	6.28x	23.32x	0.27%	2.82B
BLACKSTONE INC.	17.4x	6.04x	11.24x	4.97%	86.46B
KKR & CO. INC.	21.41x	7.87x	8.86x	0.86%	81.43B
ARES MANAGEMENT CORPORATION	16.96x	5.15x	14.12x	4.9%	24.69B
AMUNDI	10.15x	4.24x	8.6x	5.76%	17.79B
THE CARLYLE GROUP INC.	12.25x	3.82x	12.13x	3.01%	17.66B
FRANKLIN RESOURCES, INC.	16.03x	1.49x	5.56x	5.01%	13.66B
ARES CAPITAL CORPORATION	9.67x	9.5x	-	10.25%	13.46B
HDFC ASSET MANAGEMENT COMPANY LIMITED	36.32x	-	-	2.15%	11.67B
CHINA CITIC FINANCIAL ASSET MANAGEMENT CO., LTD.	5.29x	-	-	-	8.31B
Average	18.48x	5.55x	11.98x	4.13%	27.79B
Weighted average by Cap.	17.96x	6.20x	10.43x	3.74%