investorscraft@gmail.com

Intrinsic ValueDigitalBridge Group, Inc. (DBRG)

Previous Close$12.06
Intrinsic Value
Upside potential
Previous Close
$12.06

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 leading global digital infrastructure investment firm, specializing in high-growth digital real estate and connectivity assets. The company focuses on data centers, cell towers, fiber networks, and small cell deployments, catering to the exponential demand for digital transformation. Its revenue model combines asset management fees, carried interest, and direct investments, positioning it as a key player in the digital infrastructure ecosystem. DigitalBridge leverages its deep industry expertise to capitalize on secular trends like cloud computing, 5G, and edge computing, offering scalable solutions to institutional investors. The firm differentiates itself through a vertically integrated approach, combining investment, development, and operational capabilities. Its market position is reinforced by strategic partnerships and a diversified portfolio spanning North America, Europe, and Asia, targeting long-term value creation in a rapidly evolving sector.

Revenue Profitability And Efficiency

DigitalBridge reported revenue of $607 million for the period, with net income of $70.5 million, reflecting a net margin of approximately 11.6%. Diluted EPS stood at $0.07, while operating cash flow was $60.1 million, indicating moderate cash generation. Capital expenditures were minimal at -$3.6 million, suggesting efficient capital deployment. The firm’s profitability metrics highlight its ability to monetize digital infrastructure investments despite sector volatility.

Earnings Power And Capital Efficiency

The company’s earnings power is driven by its asset-light model, combining fee-based income with performance incentives. With $302 million in cash and equivalents, DigitalBridge maintains liquidity to fund growth initiatives. Its capital efficiency is evident in its ability to generate positive operating cash flow while managing a leveraged balance sheet, though total debt of $340 million warrants monitoring for financial flexibility.

Balance Sheet And Financial Health

DigitalBridge’s balance sheet shows $302 million in cash against $340 million in total debt, indicating a manageable leverage position. The firm’s liquidity profile appears stable, supported by its operating cash flow. However, the debt-to-equity ratio suggests moderate financial risk, requiring disciplined capital allocation to sustain growth without overleveraging.

Growth Trends And Dividend Policy

DigitalBridge’s growth is tied to global digital infrastructure expansion, with tailwinds from 5G and cloud adoption. The firm pays a dividend of $0.39 per share, reflecting a commitment to shareholder returns. While dividend sustainability depends on recurring fee income, its growth trajectory aligns with long-term industry trends, offering potential for incremental distribution increases.

Valuation And Market Expectations

The market likely values DigitalBridge based on its asset management fees and carried interest potential, coupled with its digital infrastructure exposure. With a diluted EPS of $0.07, the stock’s valuation may hinge on future fundraising success and portfolio performance. Investors likely price in sector growth premiums, though execution risks remain a consideration.

Strategic Advantages And Outlook

DigitalBridge’s strategic edge lies in its specialized focus on digital infrastructure, offering institutional investors access to a high-growth niche. Its vertically integrated model and global footprint provide scalability. The outlook remains positive, driven by sustained demand for digital assets, though macroeconomic and interest rate risks could impact fundraising and valuation multiples in the near term.

Sources

Company filings, investor presentations

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