Blue Owl Capital Corporation Financial Ratios — 1D6 Stock

Profitability (USD)

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	9.64	8.54	10.78	6.61	10.7	7.89	13.33	9.94	9.4
Return on Assets (%)	- -	5.72	4.82	6.57	3.78	5.08	3.47	5.86	4.35	4.04
Return on Capital (%)	- -	5.82	4.92	6.71	3.87	5.2	3.56	6.04	4.49	4.17
Return on Invested Capital (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Pretax Margin (%)	68.35	88.95	91.6	109.47	130.05	92.44	88.89	96.67	91.23	90.54
Profit Margin (%)	66.94	88.82	91.1	109.03	128.17	90.61	87.07	94.6	89.37	88.41
Net Income to Common Margin (%)	66.94	88.82	91.1	109.03	128.17	90.61	87.07	94.6	89.37	88.41
Effective Tax Rate (%)	2.07	0.15	0.54	0.4	1.45	1.98	2.05	2.14	2.03	2.35
Dvd Payout Ratio (%)	8.24	27.06	44.52	44.4	116.96	73.75	104.73	77.32	110.18	119.94
Sustainable Growth Rate (%)	- -	7.03	4.74	5.99	-1.12	2.81	-0.37	3.02	-1.01	-1.87

Credit (USD)

Credit Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
ST Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
LT Debt	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
Total Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Debt/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx/Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBIT to Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.63	60.26	54.86	64.94	50.83	44.65	43.3	44.57	42.93	43.04
Long-Term Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Long-Term Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Long-Term Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Total Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Net Debt to Equity	-30.76	-1.18	-3.72	-5.18	-6.07	-7.17	-5.93	-9.51	-7.25	-7.04
Net Debt/Capital (%)	-21.74	-0.73	-2.13	-3.56	-3.27	-3.38	-2.72	-4.57	-3.33	-3.22
EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA-CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Quick Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
CFO/Avg Current Liab	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Common Equity/Total Assets	57.63	60.26	54.86	64.94	50.83	44.65	43.3	44.57	42.93	43.04
Long-Term Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Long-Term Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Long-Term Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
Total Debt/Equity (%)	72.28	62.44	78.65	50.83	92.1	119.22	123.79	117.53	125.28	125.72
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt/Total Assets (%)	41.66	37.63	43.15	33.01	46.82	53.24	53.6	52.38	53.79	54.11
CFO/Total Liabilities	-188.89	-137.46	-118.08	-78.33	-28.07	-16.67	2.82	15.16	2.02	17.79
CFO/CapEx	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Altman's Z-Score	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Working Capital (USD)

Working Capital Ratios API ChatGPT

No data availableFinancial data will appear here once available

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	- -	- -	5,074	5,564	4,566	5,753	5,993	6,344
- Cash & Cash Equivalents	209	17	122	310	349	426	349	573	432	521
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Total Debt	492	919	2,568	3,038	5,293	7,079	7,282	7,077	7,458	9,300
Enterprise Value	- -	- -	- -	- -	10,018	12,217	11,499	12,257	13,019	15,123
Total Capital	1,172	2,392	5,833	9,016	11,039	13,017	13,164	13,098	13,411	16,697
Total Debt/Capital (%)	41.96	38.44	44.02	33.7	47.94	54.38	55.31	54.03	55.61	55.7
Total Debt / EV	- -	- -	- -	- -	0.53	0.58	0.63	0.58	0.57	0.61
EV/Sales	- -	- -	- -	- -	33.11	17.72	21.47	14.62	19.55	21.31
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -	- -	52.92	10.79	81.26	8.68
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -	- -	52.92	10.79	81.26	8.68
Diluted Market Cap	- -	- -	- -	- -	5,057	5,543	4,583	5,758	5,990	6,428
Diluted Enterprise Value	- -	- -	- -	- -	10,001	12,197	11,517	12,263	13,016	15,207
EV per Share	- -	- -	- -	- -	25.69	31.03	29.3	31.45	33.36	30.28
TTM Sales	25	117	222	457	303	690	536	839	666	710
TTM EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
TTM Cash Flow to Firm	-945	-1,335	-3,172	-2,527	-1,560	-1,227	217	1,136	160	1,742
TTM Free Cash Flow to Firm	-945	-1,335	-3,172	-2,527	-1,560	-1,227	217	1,136	160	1,742

Multiples (USD)

Valuation Multiples API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	- -	- -	-3.24	-4.52	21.1	5.07	37.39	3.69
EV/EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Enterprise Value	- -	- -	- -	- -	10,018	12,217	11,499	12,257	13,019	15,123
Low Price	- -	- -	- -	- -	11.37	12.31	10.36	11.52	13.77	11.59
EV/Sales	- -	- -	- -	- -	33.11	17.72	21.47	14.62	19.55	21.31
EV/EBITDA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	13.04	8.87	9.83	7.26	10.07	10.25
Price/Earnings Average	- -	- -	- -	- -	12.73	8.92	11.2	6.64	10.02	11.37
Price/Earnings High	- -	- -	- -	- -	14.33	9.67	13.15	7.72	11.22	12.91
Price/Earnings Low	- -	- -	- -	- -	11.4	7.73	8.75	5.67	9.03	9.35
Price/Book Value	- -	- -	- -	- -	0.88	0.94	0.78	0.96	1.01	0.86
Price/Book Value Average	- -	- -	- -	- -	0.86	0.94	0.88	0.87	1	0.95
Price/Book Value High	- -	- -	- -	- -	0.97	1.02	1.04	1.02	1.12	1.08
Price/Book Value Low	- -	- -	- -	- -	0.77	0.82	0.69	0.75	0.9	0.78
Price/Tangible Book Value	- -	- -	- -	- -	0.88	0.94	0.78	0.96	1.01	0.86
Price/Tangible Book Value Average	- -	- -	- -	- -	0.86	0.94	0.88	0.87	1	0.95
Price/Tangible Book Value High	- -	- -	- -	- -	0.97	1.02	1.04	1.02	1.12	1.08
Price/Tangible Book Value Low	- -	- -	- -	- -	0.77	0.82	0.69	0.75	0.9	0.78
Price/Sales	- -	- -	- -	- -	16.72	8.04	8.56	6.87	9	9.06
Price/Sales Average	- -	- -	- -	- -	16.31	8.08	9.75	6.28	8.96	10.05
Price/Sales High	- -	- -	- -	- -	18.36	8.76	11.45	7.31	10.03	11.42
Price/Sales Low	- -	- -	- -	- -	14.61	7	7.62	5.36	8.07	8.26
Price/Cash Flow	- -	- -	- -	- -	-3.24	-4.52	21.1	5.07	37.39	3.69
Price/Cash Flow Average	- -	- -	- -	- -	-3.16	-4.54	24.05	4.64	37.22	4.1
Price/Cash Flow High	- -	- -	- -	- -	-3.56	-4.92	28.22	5.4	41.68	4.65
Price/Cash Flow Low	- -	- -	- -	- -	-2.83	-3.93	18.79	3.96	33.53	3.37
Price/Free Cash Flow Average	- -	- -	- -	- -	-3.16	-4.54	24.05	4.64	37.22	4.1
Price/Free Cash Flow High	- -	- -	- -	- -	-3.56	-4.92	28.22	5.4	41.68	4.65
Price/Free Cash Flow Low	- -	- -	- -	- -	-2.83	-3.93	18.79	3.96	33.53	3.37
EV/Sales Average	- -	- -	- -	- -	32.71	17.76	22.66	14.03	19.51	22.29
EV/Sales High	- -	- -	- -	- -	34.76	18.44	24.35	15.06	20.59	23.64
EV/Sales Low	- -	- -	- -	- -	31	16.67	20.54	13.11	18.62	20.53
EV/EBITDA Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBITDA Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Average	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT High	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EV/EBIT Low	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Last Price	- -	- -	- -	- -	13.01	14.13	11.63	14.76	15.36	12.7
High Price	- -	- -	- -	- -	14.29	15.4	15.56	15.71	17.12	16.01
Enterprise Value Average	- -	- -	- -	- -	9,896	12,247	12,137	11,766	12,991	15,819
Enterprise Value High	- -	- -	- -	- -	10,517	12,717	13,041	12,626	13,706	16,775
Enterprise Value Low	- -	- -	- -	- -	9,379	11,500	11,000	10,996	12,400	14,567

Per Share Data Items (USD)

Per-Share Data API ChatGPT

	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Shares Outstanding	384	384	384	392	390	394	392	390	390	499
Diluted Weighted Avg Shares	384	68	136	325	389	392	394	390	390	506
Basic Weighted Avg Shares	384	68	136	325	389	392	394	390	390	506
Revenue per Share	0.06	1.72	1.64	1.41	0.78	1.76	1.36	2.15	1.71	1.4
EBITDA per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Operating Income per Share	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Basic EPS, GAAP	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Basic EPS from Cont Ops	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Diluted EPS, GAAP	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Diluted EPS from Cont Ops	0.04	1.53	1.49	1.53	1	1.59	1.18	2.03	1.53	1.24
Dividend per Share	- -	0.41	0.66	0.68	1.17	1.17	1.24	1.57	1.68	1.49
Cash Flow per Share	-2.46	-19.69	-23.37	-7.78	-4.01	-3.13	0.55	2.91	0.41	3.44
Free Cash Flow per Basic Share	-2.46	-19.69	-23.37	-7.78	-4.01	-3.13	0.55	2.91	0.41	3.44
Cash & Equivalents per Share	0.55	0.05	0.32	0.79	0.9	1.08	0.89	1.47	1.11	1.04
Book Value per Share	1.77	3.84	8.51	15.24	14.74	15.08	14.99	15.45	15.26	14.81
Tangible Book Value per Share	1.77	3.84	8.51	15.24	14.74	15.08	14.99	15.45	15.26	14.81