As of 2024-12-14, the Intrinsic Value of Digitalbridge Group Inc (DBRG) is 33.60 USD. This DBRG valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 12.25 USD, the upside of Digitalbridge Group Inc is 174.30%.

The range of the Intrinsic Value is 28.12 - 42.03 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	28.12 - 42.03	33.60	174.3%
DCF (Growth 10y)	33.96 - 49.95	40.28	228.8%
DCF (EBITDA 5y)	29.51 - 34.64	31.92	160.6%
DCF (EBITDA 10y)	35.13 - 42.84	38.70	215.9%
Fair Value	4.63 - 4.63	4.63	-62.19%
P/E	25.19 - 51.13	35.24	187.7%
EV/EBITDA	18.10 - 47.21	32.35	164.1%
EPV	56.15 - 73.11	64.63	427.6%
DDM - Stable	7.19 - 14.46	10.82	-11.6%
DDM - Multi	20.13 - 31.24	24.46	99.7%