US · DBRG
DigitalBridge Group, Inc.
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- Boca Raton, FL 33487
- Website
- digitalbridge.com
Price · as of 2025-12-31
$15.55
Market cap 2.82B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.58 | +64.5% |
| Intrinsic Value(DCF) | $6.18 | -60.26% |
| Graham-Dodd Method(GD) | $8.39 | -46.07% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $30.46 | $565.32 | |||
| 2012 | $50.72 | $324.74 | |||
| 2013 | $20.65 | $294.74 | |||
| 2014 | $62.17 | $98.30 | $0.00 | $4.82 | $62.56 |
| 2015 | $30.17 | $224.02 | $0.00 | $0.00 | $665.00 |
| 2016 | $38.42 | $114.56 | $0.00 | $0.00 | $53.35 |
| 2017 | $19.08 | $59.59 | $0.00 | $0.00 | $0.00 |
| 2018 | $17.83 | $28.58 | $0.00 | $0.00 | $27.60 |
| 2019 | $13.84 | $176.61 | $28.59 | $0.00 | $743.85 |
| 2020 | $27.58 | $158.19 | $0.00 | $0.00 | $0.00 |
| 2021 | $27.18 | $35.29 | $0.00 | $0.00 | $8.45 |
| 2022 | $11.40 | $44.58 | $0.00 | $0.00 | $0.00 |
| 2023 | $18.27 | $49.30 | $0.00 | $8.09 | $29.60 |
| 2024 | $9.81 | $24.56 | $0.40 | $5.13 | $0.00 |
| 2025 | $15.44 | $25.58 | $9.50 | $8.39 | $0.00 |
AI valuation
Our deep-learning model estimates DigitalBridge Group, Inc.'s (DBRG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.58
- Current price
- $15.55
- AI upside
- +64.5%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.18
-60.26% upside
Graham-Dodd
$8.39
-46.07% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DBRG | DigitalBridge Group, Inc. | $15.55 | 2.82B | +65% | -60% | -46% | — | 10.51 | 1.29 | 5.76 | 17.56 | 1.86 | 1.70 | 93.73% | 68.72% | 30.18% | 12.68% | 16.07% | 7.43% | 0.14 | 2.36 | — | — | -0.56 | 56570.00% | -2255.00% | 35633.00% | 9.52% | — | 12.84% | 2.16% | 22.80% | 6.64% | 8.13 | 10.18 | 5.58 | -0.51 |
| CURB | Curbline Properties Corp. | $27.81 | 2.93B | +19% | -59% | -68% | -22% | 74.29 | 1.55 | 16.20 | 25.36 | 25.66 | 1.67 | 74.88% | 16.74% | 21.78% | 2.07% | 1.75% | 1.77% | 0.26 | 2.52 | 5.11 | 5.02 | 1.61 | 28947.00% | 5130.00% | 12964.00% | 4.21% | 1.88 | 7.19% | 2.61% | 194.00% | 2.61% | 103.31 | 25.39 | 17.30 | 3.42 |
| DEI | Douglas Emmett, Inc. | $9.89 | 1.66B | +122% | -20% | +20% | -90% | 100.06 | 0.85 | 1.62 | 10.48 | — | 0.86 | -16.12% | 18.97% | 1.62% | 0.82% | 2.67% | 0.17% | 2.92 | 0.71 | 0.09 | 0.08 | 7.99 | -2523.00% | 177.00% | 12850.00% | 23.77% | 0.07 | 5.43% | 0.00% | 0.00% | 0.00% | 35.98 | 17.71 | 6.83 | -0.56 |
| EFC | Ellington Financial Inc. | $12.42 | 1.18B | -33% | -61% | — | +139% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| IVT | InvenTrust Properties Cor… | $31.20 | 2.42B | -2% | -60% | -3% | -22% | 21.65 | 1.34 | 8.06 | 12.15 | 3.34 | 1.51 | -14.10% | 17.18% | 37.24% | 6.27% | 2.01% | 4.11% | 0.54 | 1.49 | — | — | 3.36 | 64737.00% | 920.00% | 5424.00% | 6.44% | — | 6.06% | 0.00% | 0.00% | 0.00% | 64.88 | 21.46 | 11.15 | -0.32 |
| MFA | MFA Financial, Inc. | $10.11 | 1.03B | +259% | -60% | +101% | +3,473% | 6.00 | 0.58 | 1.21 | 1.23 | 5.72 | 0.58 | 96.18% | 78.84% | 20.20% | 9.64% | 11.21% | 1.45% | 0.00 | 1.34 | — | — | -0.31 | 10488.00% | 21302.00% | -6190.00% | 7.19% | — | 1.24% | 3.80% | 22.80% | 860.43% | 1.23 | 11.12 | 0.97 | 0.11 |
| NSA | National Storage Affiliat… | $35.02 | 2.7B | -11% | -40% | — | -83% | 22.14 | 2.87 | 3.60 | 5.75 | — | 2.87 | 45.96% | 37.01% | 9.80% | 12.11% | 9.97% | 2.35% | 0.02 | 1.72 | 0.55 | 0.55 | 0.00 | -4068.00% | -226.00% | -1246.00% | 11.06% | 7.96 | 11.02% | 6.45% | 142.80% | 132.67% | 9.73 | 9.04 | 3.60 | 0.78 |
| PEB | Pebblebrook Hotel Trust | $12.83 | 1.52B | +31,809% | -60% | +43% | — | -24.26 | 0.61 | 1.02 | 15.29 | -18.55 | 0.61 | -6.69% | 5.10% | -4.46% | -2.41% | 1.47% | -1.13% | 1.17 | 0.73 | 2.08 | 2.08 | 9.80 | 13077.00% | 153.00% | -4461.00% | 10.09% | 2.38 | 2.98% | 0.00% | 0.00% | 5.21% | 55.88 | 27.60 | 2.85 | 0.28 |
| UE | Urban Edge Properties | $21.25 | 2.68B | +23% | -60% | -88% | -51% | 27.15 | 2.05 | 5.61 | 13.64 | 116.34 | 2.20 | 67.61% | 26.86% | 19.82% | 7.60% | 4.24% | 2.94% | 1.29 | 1.62 | 2.54 | 1.93 | 5.17 | 2333.00% | 606.00% | 1929.00% | 6.90% | 2.53 | 6.27% | 3.61% | 98.00% | 4.64% | 33.64 | 23.34 | 9.04 | 1.18 |
About DigitalBridge Group, Inc.
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.
- CEO
- Marc Christopher Ganzi
- Employees
- 324
- Beta
- 1.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.18 ÷ $15.55) − 1 = -60.26% (DCF, example).