investorscraft@gmail.com

Intrinsic ValueDigitalBridge Group, Inc. (0YY7.L)

Previous Close£15.40
Intrinsic Value
Upside potential
Previous Close
£15.40

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

DigitalBridge Group, Inc. operates as a specialized infrastructure investment firm focused on the digital ecosystem, including cell towers, data centers, fiber networks, small cells, and edge infrastructure. The company leverages its expertise to acquire, develop, and manage high-value digital real estate assets, positioning itself as a key player in the rapidly expanding digital infrastructure sector. Its diversified portfolio spans multiple geographies, with strategic offices in the US, Europe, and Asia, enhancing its global market reach. DigitalBridge’s revenue model is driven by long-term leases, asset appreciation, and strategic capital recycling, aligning with the growing demand for scalable digital infrastructure. The firm’s focus on next-generation connectivity and data storage solutions places it at the forefront of an industry critical to cloud computing, 5G deployment, and IoT expansion. Its market position is reinforced by partnerships with leading technology and telecom providers, ensuring steady cash flows and sustainable growth in a capital-intensive sector.

Revenue Profitability And Efficiency

DigitalBridge reported revenue of $607 million, with net income of $70.3 million, reflecting a net margin of approximately 11.6%. Operating cash flow stood at $60.1 million, while capital expenditures were modest at $3.6 million, indicating disciplined capital allocation. The diluted EPS of $0.0691 suggests moderate profitability, though the firm’s investment-heavy model prioritizes long-term asset appreciation over short-term earnings.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable cash flows from its digital infrastructure assets, though its beta of 1.592 indicates higher volatility relative to the market. Capital efficiency is evident in its ability to maintain positive operating cash flow while managing a leveraged balance sheet, with total debt at $339.7 million against cash reserves of $306.3 million.

Balance Sheet And Financial Health

DigitalBridge’s balance sheet shows $306.3 million in cash and equivalents, providing liquidity against $339.7 million in total debt. The debt level appears manageable given the firm’s recurring revenue streams and asset-backed financing structure. However, the real estate-heavy portfolio necessitates careful leverage management to sustain financial flexibility amid market cycles.

Growth Trends And Dividend Policy

Growth is driven by strategic acquisitions and organic expansion in high-demand digital infrastructure segments. The firm pays a modest dividend of $0.04 per share, reflecting a reinvestment-focused strategy rather than high yield distribution. This aligns with its capital-intensive growth model and sector dynamics.

Valuation And Market Expectations

With a market cap of $1.91 billion, DigitalBridge trades at a premium relative to traditional real estate firms, reflecting its niche in digital infrastructure. Investors likely price in long-term growth potential from 5G and cloud adoption, though execution risks remain given the competitive and regulatory landscape.

Strategic Advantages And Outlook

DigitalBridge’s strategic advantage lies in its specialized focus on digital infrastructure, a sector with structural tailwinds. Its global footprint and asset diversification mitigate regional risks. The outlook remains positive, contingent on sustained demand for data storage and connectivity, though macroeconomic and interest rate fluctuations could impact financing costs and asset valuations.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount