EN DE

Blue Owl Capital Inc (OWL) Fair Value & Analysis

Financial Services · US · Market cap $14.8B

BO Blue Owl Capital Inc logo Blue Owl Capital Inc OWL · US
Price$12.66
Fair Value$2.00
Upside-84.2%
Quality42/100
Watch Blue Owl Capital Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Thin margins · 3.0% net margin
High debt · generates free cash flow
9.41% dividend yield
Trails peers (4/15)
Moderate moat 51/100
Evidence: Medium Range $2.00 – $2.00 Share as image

Fair value as of: Aug 13, 2026

From 13 valuation models · updated today

Share price +31.6% over the past month.

Below-average quality, and screening another 84% overvalued on our models.

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.
  • For a financial, book-value and earnings-based methods matter more than a cash-flow DCF, which fits banks and insurers poorly.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$24.44 $7.14 Fair Value $2.00 May 2021 Aug 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 $12.66 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 $12.66, while our model-based Fair Value estimate is $2.00, implying the stock looks roughly 84.2% overvalued today. The Quality Score stands at 42/100 (below-average quality), in the Financial Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

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 36% below its 52-week high and 63% above its 52-week low, currently below its 200-day average. For context, the median of 10 Financial Services peers we cover trades at -33% fair-value upside, at -84%, 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 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.

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
Growth DCF $23.44 $51.08 $96.38 80
Residual Income $2.43 $2.42 $2.16 76
Rev-Margin DCF $9.51 $17.56 $34.65 74
All 13 models by family
DCF Models
Owner Earnings $4.74 $16.70 $41.79 31
5Y P/E Exit $4.40 $8.74 $13.50 38
10Y P/E Exit $10.58 $18.78 $29.55 35
Earnings-Based
Graham-Dodd $0.7900 $5.53 $7.76 54
Lynch FV $2.86 $4.08 $5.31 50
Dividend Discount
Gordon GGM $7.43 $15.44 $24.50 70
DDM Multi-Stage $7.43 $13.02 $16.21 61
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 50
Growth DCF
Growth DCF $23.44 $51.08 $96.38 80
Rev-Margin DCF $9.51 $17.56 $34.65 74
Economic Profit
Residual Income $2.43 $2.42 $2.16 76

Widest divergence: Growth DCF ($17.56) versus Multiples ($1.52). Highest evidence: Growth DCF (80).

Notify me when OWL reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) $2.9B
Revenue growth (YoY) +10.3%
Net margin 3.0%
Return on equity 5.7%
Free cash flow $1.2B FY2025
P/E ratio 83.9 as of Jun 3, 2026
More key figures
Operating margin 28.2%
EPS (TTM) $0.1200
Dividend yield 8.6%
EPS growth (YoY) +637%
Net debt $3.7B FY2025

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) 36

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 39
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 21
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.

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. 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. 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. 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%
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 84% overvalued. Compare with BlackRock, Inc →

Share or link this analysis
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 · 690 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 −84% · 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) 9.4% · 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

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.

VALUE 0 · sector 36
FUTURE 52 · sector 14
PAST 23 · sector 24
HEALTH 25 · sector 95
DIVIDEND 100 · sector 68

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

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
BlackRock, Inc BLK $1,161 $465.75 -60%
Blackstone Inc BX $146.41 $52.88 -64%
Investor AB INVEB kr 417.90 kr 835.80 +100%
AB Industrivärden INDUA kr 544.00 kr 375.93 -31%
ICICIAMC ICICIAMC ₹3,077 ₹1,132 -63%
Jio Financial Services Limited JIOFIN ₹256.05 ₹171.84 -33%
Hedef Holding HEDEF 267.25 TRY 321.44 TRY +20%
Bajaj Holdings BAJAJHLDNG ₹11,579 ₹11,257 -3%
HDFC Asset Management Company HDFCAMC ₹2,490 ₹866.78 -65%
Nippon Life Asset Management Limited NAMINDIA ₹1,182 ₹311.00 -74%

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 High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

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 $12.66, about −84% (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 is $12.66.
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 8.64% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Blue Owl Capital Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.