Rithm Capital Corp. (RITM) Fair Value 2026 — DCF & Multi-Method Analysis | EvidInvest | EvidInvest

RITM — Fair Value Analysis

Rithm Capital Corp.

Current: $10.26Fairly Valued

Fair Value Range

Bear Case (25th pct.)

$7.24

-29.4% vs price

Base Case (Median)

$7.26

-29.2% vs price

Bull Case (75th pct.)

$10.73

4.6% vs price

$7.24$7.26$10.73

◇ = Current price | |Bear |Base | Bull

Method Breakdown

Method	Est. Value	vs Price	Weight
DCF (Discounted Cash Flow)	$7.23	-29.5%	High (40%)
PE Comparable	$7.26	-29.3%	Medium (25%)
Graham Number	$14.20	38.4%	High (80%)

Interpretation

Based on 3 out of 8 methods, RITM appears fairly valued at the current price of $10.26. The base case fair value of $7.26 implies 29.2% downside.

Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.