EN DE

Blue Owl Capital Inc (OWL) Fair Value & Analysis

Financial Services · US · Market cap $14.8B · ISIN US09581B1035

What is Blue Owl Capital Inc really worth?

BO Blue Owl Capital Inc logo Blue Owl Capital Inc OWL · US
Price$11.84
Fair Value$2.00
Upside−83.1%
Quality42/100

Structural break: The valuation model sees a lasting decline in earnings power for this stock, the confidence band is broken. Treat the target with caution.

Below-average quality, and trading another 493% above our fair value of $2.00.

Watch Blue Owl Capital Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +63.0 %/yr)

Risks

!Thin margins · 3.0% net margin
!High debt · generates free cash flow
!Trails peers (4/15)
!Moderate moat 51/100
!Evidence only low, so the estimate is less certain
!Weak on past: 23 out of 100
!Weak on balance sheet: 25 out of 100

For context

·7.64% dividend yield
Evidence: Low Range $2.00 – $2.00

Fair value as of: Aug 13, 2026

From 13 valuation models · updated 22 days ago

Share price +2.3% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($2.00). The favourable scenario is already priced in.
  • Weak quality (42/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.

Price vs Fair Value (5 years)

$24.44 $7.14 Fair Value $2.00 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range $7.14 – $24.44 · the $11.84 price screens above the $2.00 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Blue Owl Capital Inc (OWL) currently trades at $11.84, while our model-based Fair Value estimate is $2.00, implying the stock looks roughly 492.8% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Financial Services sector. Bull case: the Growth DCF group reads highest at a median of $17.56 per share, and 6 of the 13 models we run sit above the $11.84 price. Bear case: the Multiples group reads lowest at $1.52, and 7 of the 13 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, Blue Owl Capital Inc generated revenue of $2.9B at a net margin of 3.0%. Revenue grew 10.3% year over year. It earns a return on equity of 5.7%. Net debt stands at $3.7B. Fundamentals as of Aug 13, 2026

The share trades about 40% below its 52-week high and 52% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at −28% fair-value upside, at −83%, OWL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income best evidence $2.43 $2.42 $2.16 74
Growth DCF $23.44 $51.08 $96.38 72
5Y P/E Exit $4.40 $8.74 $13.50 67
All 13 models by family
DCF Models
Owner Earnings $4.74 $16.70 $41.79 65
5Y P/E Exit $4.40 $8.74 $13.50 67
10Y P/E Exit $10.58 $18.78 $29.55 60
Earnings-Based
Graham-Dodd $0.7900 $5.53 $7.76 61
Lynch FV $2.86 $4.08 $5.31 59
Dividend Discount
Gordon GGM $7.43 $15.44 $24.50 64
DDM Multi-Stage $7.43 $13.02 $16.21 64
Multiples
P/E Multiple $1.14 $1.52 $1.90 63
P/B Multiple $1.49 $1.98 $2.48 55
Asset-Based
NCAV (Graham) $1.63 $2.19 $3.26 54
Growth DCF
Growth DCF $23.44 $51.08 $96.38 72
Rev-Margin DCF $9.51 $17.56 $34.65 66
Economic Profit
Residual Income best evidence $2.43 $2.42 $2.16 74

Widest divergence: Growth DCF ($17.56) versus Multiples ($1.52). Highest evidence: Residual Income (74).

Notify me when OWL reaches fair value

Put OWL on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 83.9 as of Jun 3, 2026
P/S ratio 2.30 P/E × margin
EPS (TTM) $0.1200 price ÷ EPS = P/E 83.9
Dividend yield 7.6%
Net margin 2.7% FY2025
Return on equity 5.7% TTM
More key figures
Profitability
Return on assets (EBIT) 0.6% avg 5y
Operating margin 28.2% TTM
Growth
Revenue (TTM) $2.9B TTM
Revenue growth (YoY) +10.3% 3y avg +28.0%
EPS growth (YoY) +637%
Balance sheet & cash flow
Free cash flow $1.2B FY2025
Net debt $3.7B FY2025 · ≈ 3.1 yrs of FCF

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 42/100

Of which business quality 39 · Market factors (momentum, volatility) 35

Profitability 20
Margins and returns on capital today
Quality Growth 51
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 5
Balance sheet, leverage, solvency risk
Investment 62
Disciplined investing over empire-building
Low Volatility 38
Calm price path (market factor)
Momentum 43
Price trend over the last 3–12 months (market factor)
52W Momentum 17
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Blue Owl Capital Inc. operates as an alternative asset manager in the United States. It offers permanent capital base solutions that enables it to offer holistic framework of capital solutions to middle market companies, large alternative asset managers, and corporate real estate owners and tenants.

Full company description

Blue Owl Capital Inc. operates as an alternative asset manager in the United States. It offers permanent capital base solutions that enables it to offer holistic framework of capital solutions to middle market companies, large alternative asset managers, and corporate real estate owners and tenants. The company also provides private financing solutions, such as direct lending products comprising diversified, technology, first lien, and opportunistic lending to middle-market companies; alternative credit; investment grade credit; liquid credit; and other credit solutions. In addition, the company offers GP strategic capital products, which offers capital solutions, including GP minority stakes, GP debt financing, and professional sports minority stakes; and real estate products that focuses on acquiring triple net lease real estate by investment grade or creditworthy tenants, as well as real estate debt finance through net lease and real estate credit. It offers its solutions through permanent capital vehicles and long-dated private funds. Blue Owl Capital Inc. is headquartered in New York, New York.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Blue Owl Capital Inc reported revenue of $2.9B in FY2025 versus $824M in FY2021, a compound +36.6%/yr. Reported net income was $78.8M in FY2025.

Growth Quality 90/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$2.9B
Latest YoY
+25.0%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+28.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+63.0%
Avg. revenue growth/yr (7Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+57.2%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+18.2% (10.6 + 7.6)
Revenue +36.6%/yr
FY21 $824M
FY22 $1.4B
FY23 $1.7B
FY24 $2.3B
FY25 $2.9B
Net income
FY21 −$376M
FY22 −$9.3M
FY23 $54.3M
FY24 $110M
FY25 $78.8M

OWL screens 493% overvalued. Compare with Blackstone Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Blue Owl Capital Inc Fair Value". https://www.fairvalue-calculator.com/stock/OWL

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Asset Management · 697 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 40 · Bottom 25%
Fair Value upside −83% · Bottom 25%
Return on equity (TTM) 6% · Below median
Return on assets 4% · Above median
Net margin (TTM) 3% · Below median
Operating margin (TTM) 28% · Below median
Revenue growth 10% · Above median
Dividend yield (TTM) 7.6% · Top 25%
Debt / equity 1.51× · Higher than 75% of peers

Valuation Multiples vs Asset Management median · lower = cheaper

P/E (TTM) 83.9× · Pricier than 75% of peers
P/B 6.73× · Pricier than 75% of peers
P/S (TTM) 5.05× · Pricier than median
P/FCF 12.4× · Pricier than median
EV/EBITDA 14.4× · Pricier than median
PEG 0.16× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 40
FUTURE52 · sector 14
PAST23 · sector 24
HEALTH25 · sector 95
DIVIDEND100 · sector 81

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Asset Management stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Blackstone Inc BX $142.39 $52.88 −63%
Investor AB INVEB kr 417.20 kr 824.66 +98%
Brookfield Corporation BN C$55.74 C$10.67 −81%
KKR & Co KKR $108.68 $19.97 −82%
Apollo Global Management, Inc APO $135.04 $101.04 −25%
State Street Corporation STT $193.33 $138.33 −28%
Ameriprise Financial, Inc AMP $559.32 $515.24 −8%
Ares Management Corporation ARES $143.10 $30.88 −78%
Northern Trust Corporation NTRS $186.79 $122.02 −35%
Raymond James Financial, Inc RJF $181.10 $142.42 −21%

Compare Blue Owl Capital Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Financial Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Blue Owl Capital Inc (OWL) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of $2.00 versus a price of $11.84, about −83% upside (overvalued).
What is the fair value of OWL?
Our model-based fair value for Blue Owl Capital Inc is $2.00 (as of Aug 13, 2026), built from audited fundamentals. The current price: $11.84.
What is the quality score of OWL?
Blue Owl Capital Inc has a Quality Score of 42/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Blue Owl Capital Inc (OWL)?
Blue Owl Capital Inc reported trailing-twelve-month revenue of about $2.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of OWL?
The net profit margin of Blue Owl Capital Inc is about 3.0%, meaning it keeps roughly 3.0% of revenue as net income. Based on the latest reported figures.
Does Blue Owl Capital Inc pay a dividend?
Blue Owl Capital Inc currently shows a dividend yield of about 7.64% relative to its recent price (as of Aug 13, 2026).
Free · no account needed

Watch Blue Owl Capital Inc in the live analysis

One click puts Blue Owl Capital Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.