image
DigitalBridge Group, Inc. DBRG-PI
Real Estate - REIT - Diversified - NYSE - US
Watchlist
$ 20.59
0.44 %
$ 3.63 B
Market Cap
-27.61
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBRG-PI stock under the worst case scenario is HIDDEN Compared to the current market price of 20.6 USD, DigitalBridge Group, Inc. is HIDDEN

DBRG-PI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBRG-PI stock under the base case scenario is HIDDEN Compared to the current market price of 20.6 USD, DigitalBridge Group, Inc. is HIDDEN

DBRG-PI Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Jun, 6, 2025.

The intrinsic value of one DBRG-PI stock under the best case scenario is HIDDEN Compared to the current market price of 20.6 USD, DigitalBridge Group, Inc. is HIDDEN

DBRG-PI Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart DBRG-PI

image
1M -10%
6M -15%
1Y -9%
3Y 21%
5Y 67%
All
$24.5$24.5$24.0$24.0$23.5$23.5$23.0$23.0$22.5$22.5$22.0$22.0$21.5$21.5$21.0$21.0$20.5$20.5$20.0$20.015 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '25
FINANCIALS
607 M REVENUE
-26.10%
Growth Rates
1Year -26.10%
3Years -14.34%
5Years -23.56%
7Years -19.61%
10Years 7.28%
132 M OPERATING INCOME
-56.75%
Growth Rates
1Year -56.75%
3Years 45.15%
5Years 62.68%
7Years 13.71%
10Years -1.67%
147 M NET INCOME
-70.81%
Growth Rates
1Year -70.81%
3Years 29.66%
5Years 24.47%
7Years 23.07%
10Years -0.83%
60.1 M OPERATING CASH FLOW
-74.27%
Growth Rates
1Year -74.27%
3Years -37.67%
5Years -18.85%
7Years -27.10%
10Years -7.62%
-11.2 M INVESTING CASH FLOW
98.85%
Growth Rates
1Year 98.85%
3Years -2.49%
5Years -0.05%
7Years -0.12%
10Years 42.57%
-90.8 M FINANCING CASH FLOW
-156.21%
Growth Rates
1Year -156.21%
3Years -6.88%
5Years 52.56%
7Years 31.97%
10Years -0.32%
45.4 M REVENUE
-31.32%
Growth Rates
1Year -26.10%
3Years -14.34%
5Years -23.56%
7Years -19.61%
10Years 7.28%
-1.53 M OPERATING INCOME
-38.02%
Growth Rates
1Year -56.75%
3Years 45.15%
5Years 62.68%
7Years 13.71%
10Years -1.67%
-14.9 M NET INCOME
-2944.06%
Growth Rates
1Year -70.81%
3Years 29.66%
5Years 24.47%
7Years 23.07%
10Years -0.83%
50.3 M OPERATING CASH FLOW
75.23%
Growth Rates
1Year -74.27%
3Years -37.67%
5Years -18.85%
7Years -27.10%
10Years -7.62%
17.5 M INVESTING CASH FLOW
499.59%
Growth Rates
1Year 98.85%
3Years -2.49%
5Years -0.05%
7Years -0.12%
10Years 42.57%
-21.9 M FINANCING CASH FLOW
-67.82%
Growth Rates
1Year -156.21%
3Years -6.88%
5Years 52.56%
7Years 31.97%
10Years -0.32%
Balance Sheet DigitalBridge Group, Inc.
image
Current Assets 442 M
Cash & Short-Term Investments 302 M
Receivables 127 M
Other Current Assets 12.6 M
Non-Current Assets 3.07 B
Long-Term Investments 2.49 B
PP&E 38.6 M
Other Non-Current Assets 540 M
8.60 %3.62 %70.94 %15.38 %Total Assets$3.5b
Current Liabilities 60.2 M
Accounts Payable 26.3 M
Short-Term Debt 0
Other Current Liabilities 33.8 M
Non-Current Liabilities 962 M
Long-Term Debt 340 M
Other Non-Current Liabilities 622 M
3.31 %33.24 %60.88 %Total Liabilities$1.0b
EFFICIENCY
Earnings Waterfall DigitalBridge Group, Inc.
image
Revenue 607 M
Cost Of Revenue 145 M
Gross Profit 462 M
Operating Expenses 331 M
Operating Income 132 M
Other Expenses -15.1 M
Net Income 147 M
700m700m600m600m500m500m400m400m300m300m200m200m100m100m00607m(145m)462m(331m)132m15m147mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
76.17% GROSS MARGIN
76.17%
Averages
1Year 76.17%
3Years 78.24%
5Years 71.95%
7Years 65.43%
10Years 68.39%
27.33% OPERATING MARGIN
27.33%
Averages
1Year 27.33%
3Years 15.68%
5Years -4.57%
7Years -0.85%
10Years 2.94%
11.62% NET MARGIN
11.62%
Averages
1Year 11.62%
3Years -0.88%
5Years -44.87%
7Years -45.32%
10Years -29.42%
3.60% ROE
3.60%
Averages
1Year 3.60%
3Years -3.85%
5Years -24.03%
7Years -22.74%
10Years -15.21%
2.01% ROA
2.01%
Averages
1Year 2.01%
3Years 1.13%
5Years -2.07%
7Years -3.00%
10Years -1.91%
3.75% ROIC
3.75%
Averages
1Year 3.75%
3Years 3.71%
5Years 1.15%
7Years 1.07%
10Years 1.12%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis DigitalBridge Group, Inc.
image
5b5b4b4b3b3b2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 147 M
Depreciation & Amortization 33.7 M
Capital Expenditures -3.59 M
Stock-Based Compensation 34.7 M
Change in Working Capital -19.1 M
Others -152 M
Free Cash Flow 56.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets DigitalBridge Group, Inc.
image
DBRG-PI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.36% DIVIDEND YIELD
0.447 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.800001.800001.600001.600001.400001.400001.200001.200001.000001.000000.800000.800000.600000.600000.400000.400000.200000.200000.000000.000000.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.446880.19860.446880.446880.446880.446880.446880.446880.446880.446880.446881.540.446881.790.446881.790.446881.790.446881.790.446881.790.446881.790.446881.340.446880.89201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 5
6. Ownership
Insider Ownership DigitalBridge Group, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
8. Profile Summary

DigitalBridge Group, Inc. DBRG-PI

image
COUNTRY US
INDUSTRY REIT - Diversified
MARKET CAP $ 3.63 B
Dividend Yield 0.36%
Description DigitalBridge (NYSE: DBRG) is an infrastructure investment firm. It specializes in investing and operating businesses across the digital ecosystem including cell towers, data centers, fiber, small cells, edge infrastructure, digital infrastructure and real estate. DigitalBridge Group, Inc. was founded in 2009 and is headquartered in Boca Raton, Florida with additional offices in Los Angeles, California; New York, New York; Boston, Massachusetts; Denver, Colorado; London, United Kingdom; Senningerberg, Luxembourg and Singapore.
Contact 750 Park Of Commerce Drive, Boca Raton, FL, 33487 https://www.digitalbridge.com
IPO Date May 25, 2017
Employees 324
Officers Mr. Severin White MD & Head of Public Investor Relations Mr. Thomas Brandon Mayrhofer C.F.A., CPA Chief Financial Officer & Treasurer Mr. Liam Edgar Stewart Chief Operating Officer Mr. Benjamin J. Jenkins President & Chief Investment Officer Ms. Tracey Teh MD & Chief Accounting Officer Mr. Brandon Chung MD and Head of Corporate Finance & Treasury Mr. Stephen Stryker MD & Chief Information Officer Mr. Marc Christopher Ganzi Chief Executive Officer & Director Mr. Geoffrey Goldschein Esq. Chief Legal Officer & Company Secretary Mr. Jeffrey E. Ginsberg Chief Administrative Officer