DigitalBridge Group Inc
NYSE:DBRG

Watchlist Manager
DigitalBridge Group Inc Logo
DigitalBridge Group Inc
NYSE:DBRG
Watchlist
Price: 10.33 USD -3.55% Market Closed
Market Cap: 1.8B USD

Relative Value

The Relative Value of one DBRG stock under the Base Case scenario is 7.94 USD. Compared to the current market price of 10.33 USD, DigitalBridge Group Inc is Overvalued by 23%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DBRG Relative Value
Base Case
7.94 USD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
54
Median 3Y
1.8
Median 5Y
2.1
Industry
3.7
Forward
4.9
vs History
7
vs Industry
3
Median 3Y
6.5
Median 5Y
-0.9
Industry
16.5
Forward
21.9
vs History
61
vs Industry
11
Median 3Y
12.6
Median 5Y
16
Industry
11
vs History
17
vs Industry
8
Median 3Y
8.5
Median 5Y
4.2
Industry
13
vs History
82
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
0.9
vs History
68
vs Industry
65
Median 3Y
3.8
Median 5Y
4.8
Industry
6.6
Forward
4.7
vs History
vs Industry
80
Median 3Y
4.9
Median 5Y
7
Industry
12.1
vs History
76
vs Industry
62
Median 3Y
9.1
Median 5Y
25
Industry
15.9
Forward
14.1
vs History
6
vs Industry
59
Median 3Y
-13.2
Median 5Y
-21.2
Industry
19.1
Forward
19.2
vs History
92
vs Industry
21
Median 3Y
24.2
Median 5Y
30.5
Industry
18.5
vs History
93
vs Industry
22
Median 3Y
24.2
Median 5Y
30.5
Industry
20.1
vs History
73
vs Industry
64
Median 3Y
0.7
Median 5Y
0.6
Industry
0.7

Multiples Across Competitors

DBRG Competitors Multiples
DigitalBridge Group Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
DigitalBridge Group Inc
NYSE:DBRG
1.8B USD 2.8 169.5 8 9.4
ZA
Growthpoint Properties Ltd
JSE:GRT
44.4B Zac 0 0 0 0
ZA
Redefine Properties Ltd
JSE:RDF
29.2B Zac 0 0 0 0
US
WP Carey Inc
NYSE:WPC
13.9B USD 8.7 32.4 16.5 27.4
ZA
Attacq Ltd
JSE:ATT
10.1B Zac 0 0 0 0
JP
KDX Realty Investment Corp
OTC:KDXRF
9.6B USD 17.7 28 36.5 45.4
AU
Stockland Corporation Ltd
ASX:SGP
13B AUD 4.2 29.1 25.5 25.5
FR
Gecina SA
PAR:GFC
7B EUR 10.1 22.7 23.2 23.7
ZA
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
7.6B Zac 0 0 0 0
ZA
Fairvest Ltd
JSE:FTA
7.2B Zac 0 0 0 0
ES
MERLIN Properties SOCIMI SA
MAD:MRL
6B EUR 12 19.8 23.4 23.7
P/S Multiple
Revenue Growth P/S to Growth
US
DigitalBridge Group Inc
NYSE:DBRG
Average P/S: 9.2
2.8
-5%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-14%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
-14%
N/A
US
WP Carey Inc
NYSE:WPC
8.7
4%
2.2
ZA
A
Attacq Ltd
JSE:ATT
Not Available
-13%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
17.7
0%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
4.2
10%
0.4
FR
Gecina SA
PAR:GFC
10.1
3%
3.4
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
-19%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
12
11%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
DigitalBridge Group Inc
NYSE:DBRG
Average EV/EBITDA: 22.2
8
-11%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
0%
N/A
US
WP Carey Inc
NYSE:WPC
16.5
8%
2.1
ZA
A
Attacq Ltd
JSE:ATT
Not Available N/A N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
36.5
-1%
N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.5
17%
1.5
FR
Gecina SA
PAR:GFC
23.2
5%
4.6
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available
0%
N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
23.4
10%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
DigitalBridge Group Inc
NYSE:DBRG
Average EV/EBIT: 25.8
9.4
-12%
N/A
ZA
G
Growthpoint Properties Ltd
JSE:GRT
Not Available
-2%
N/A
ZA
R
Redefine Properties Ltd
JSE:RDF
Not Available
5%
N/A
US
WP Carey Inc
NYSE:WPC
27.4
11%
2.5
ZA
A
Attacq Ltd
JSE:ATT
Not Available
4%
N/A
JP
KDX Realty Investment Corp
OTC:KDXRF
45.4
N/A N/A
AU
Stockland Corporation Ltd
ASX:SGP
25.5
17%
1.5
FR
Gecina SA
PAR:GFC
23.7
12%
2
ZA
S
SA Corporate Real Estate Fund Managers (Pty) Ltd
JSE:SAC
Not Available N/A N/A
ZA
F
Fairvest Ltd
JSE:FTA
Not Available N/A N/A
ES
MERLIN Properties SOCIMI SA
MAD:MRL
23.7
11%
2.2