RITHM Capital Valuation

Undetailed Valuation: Real Estate investment firm (like a REIT).

has stable high divident rates. gordon growth model valuation: 8,12, Dcf valuation: 42,45 and Cca valuation: 125% growth oportunity. Has so much better ratios then sector averages and comparable companies.

on this valuation I did not cover all details due to lack of time because of my studies: Instead of using reinvestments and roe, I used growth years of past years for future growth rate assumption. I used exit multiplies method for finding terminal value, and I assumed that amortization and reinvestment have the constant growth rate as the average growth rates of past years, in more comprehensive valuations, percentages of amortizations and reinvestments regarding sales should be used.

valuation is attached with excel file: