DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Blue Owl Capital Inc. (OWL)

Financial Services | Asset Management

Today's Price

$10.33

Today's Fair Value

$9.37 -9.29%

Margin of Safety

-10.25%

Projected Value (5Y)

$15.09 +46.08%

Dividends Paid (5Y)

$7.95

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 17.1% | CAGR (5y): 0.86%

Diluted Shares Growth Rate

Regression: 20.79% | CAGR (5y): 80.78%

Dividend Growth Rate

Regression: 69.02% | CAGR (5y): 86.81%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.19x)

Discount Rate