Rithm Capital Corp. (RITM) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Rithm Capital Corp. (US:RITM), trading at 9.87. In 2025, Rithm Capital Corp. generated $5.69 Billion in revenue and -$762.62 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Rithm Capital Corp. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 9.87
- Recent Revenue (2025): $5.69 Billion
- Free Cash Flow (2025): -$762.62 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.