
Blue Owl Capital Inc
NYSE:OWL

Intrinsic Value
The intrinsic value of one
OWL
stock under the Base Case scenario is
21.49
USD.
Compared to the current market price of 17.41 USD,
Blue Owl Capital Inc
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Blue Owl Capital Inc
Fundamental Analysis

Blue Owl’s heavy reliance on fee income from sophisticated private credit and equity vehicles exposes the firm to sudden shifts in market liquidity; tighter credit conditions or heightened volatility could sharply reduce deal flow and fee generation, pressing the company’s operating margins.
Blue Owl’s differentiated model of combining Dyal Capital’s minority stake investments with Owl Rock’s direct lending platform creates a comprehensive suite of alternative financing solutions, positioning it as a one-stop shop for institutional clients and fueling stable management fees.

Revenue & Expenses Breakdown
Blue Owl Capital Inc
Balance Sheet Decomposition
Blue Owl Capital Inc
Current Assets | 718.6m |
Cash & Short-Term Investments | 152.1m |
Receivables | 548.7m |
Other Current Assets | 17.8m |
Non-Current Assets | 10.3B |
Long-Term Investments | 486.9m |
PP&E | 512.8m |
Intangibles | 7.6B |
Other Non-Current Assets | 1.7B |
Free Cash Flow Analysis
Blue Owl Capital Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Blue Owl Capital Inc
Revenue
|
2.3B
USD
|
Operating Expenses
|
-1.6B
USD
|
Operating Income
|
681.2m
USD
|
Other Expenses
|
-571.6m
USD
|
Net Income
|
109.6m
USD
|
OWL Profitability Score
Profitability Due Diligence
Blue Owl Capital Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.

Score
Blue Owl Capital Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
OWL Solvency Score
Solvency Due Diligence
Blue Owl Capital Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.

Score
Blue Owl Capital Inc's solvency score is 38/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
OWL Price Targets Summary
Blue Owl Capital Inc
According to Wall Street analysts, the average 1-year price target for
OWL
is 27.81 USD
with a low forecast of 22.22 USD and a high forecast of 33.6 USD.
Dividends
Current shareholder yield for OWL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
OWL
stock under the Base Case scenario is
21.49
USD.
Compared to the current market price of 17.41 USD,
Blue Owl Capital Inc
is
Undervalued by 19%.