DigitalBridge Group

AI Demand And Global Expansion Will Transform Digital Infrastructure

AnalystConsensusTarget

Not Invested

Based on Analyst Price Targets

Published

10 Sep 24

Updated

30 Apr 25

n/a

AnalystConsensusTarget's Fair Value

n/a

10.0%

45.4%

10.0%

45.4%

You can edit this narrative until May 12 5:59 AM. Then, changes will post as Updates.

Author's Valuation

US$16.514.4% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates8

Shared on 30 Apr 25

Fair value Decreased 0.60%

Shared on 23 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 17 Apr 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 09 Apr 25

Fair value Decreased 0.30%

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 02 Apr 25

Fair value Decreased 5.56%

Shared on 26 Mar 25

Fair value Decreased 1.18%

AnalystConsensusTarget has increased revenue growth from -6.4% to -7.1% and increased future PE multiple from 45.4x to 51.0x.

Shared on 19 Mar 25

AnalystConsensusTarget made no meaningful changes to valuation assumptions.

Shared on 11 Mar 25

Fair value Increased 7.15%

AnalystConsensusTarget has decreased revenue growth from -16.0% to -6.4%, increased profit margin from 10.8% to 17.7% and decreased future PE multiple from 82.8x to 45.4x.

AnalystConsensusTarget Fair Value

US$16.5

14.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

34.85%

Capital Markets revenue growth rate

0.25%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.63%

Calculation

US$197.26m

Earnings '28

23.04x

PE Ratio '28

US$4.55b

Market Cap '28

US$4.55b

Market Cap '28

208.17m

No. shares '28

US$21.84

Share Price '28

US$21.84 Share Price '28

Discounted to 2025 @ 8.45% p.a.

US$17.12

Fair Value '25