The Discounted Cash Flow (DCF) valuation of Colony Capital Inc (CLNY) is (107.61) USD. With the latest stock price at 8.50 USD, the upside of Colony Capital Inc based on DCF is -1366.0%.
Based on the latest price of 8.50 USD and our DCF valuation, Colony Capital Inc (CLNY) is a sell. selling CLNY stocks now will result in a potential gain of 1366.0%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 7.8% | 7.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (175.88) - (81.13) | (107.61) |
| Upside | -2169.1% - -1054.5% | -1366.0% |