Blue Owl Capital Inc. logo

Blue Owl Capital Inc.

OWL | NYSE
Chart Builder DCF Calculator
$9.91
-$0.11 (-1.10%)
Sep 22, 2026, 1:36 PM ET · Market open
Fiscal Quarter
Period Ending
Q2 2026
Jun 29, 2026
Q1 2026
Mar 30, 2026
Q4 2025
Dec 30, 2025
Q3 2025
Sep 29, 2025
Q2 2025
Jun 29, 2025
Q1 2025
Mar 30, 2025
Q4 2024
Dec 30, 2024
Q3 2024
Sep 29, 2024
Q2 2024
Jun 29, 2024
Q1 2024
Mar 30, 2024
Q4 2023
Dec 30, 2023
Q3 2023
Sep 29, 2023
Q2 2023
Jun 29, 2023
Q1 2023
Mar 30, 2023
Q4 2022
Dec 30, 2022
Q3 2022
Sep 29, 2022
Q2 2022
Jun 29, 2022
Q1 2022
Mar 30, 2022
Q4 2021
Dec 30, 2021
Q3 2021
Sep 29, 2021
Q2 2021
Jun 29, 2021
Q1 2021
Mar 30, 2021
Net Income
60.66M 79.59M 150.75M 47.37M 70.7M 36.67M 71.06M 99.32M 138.05M 112.01M 81.19M 63.51M 34.04M 42.03M 1.76M -10.01M -9.07M -22.92M -13.41M -240.85M -1.59B 39.33M
Depreciation & Amortization
93.32M 90.92M 93.31M 98.47M 95.59M 95.03M 81.61M 73.62M 60.69M 59M 59.63M 59.63M 118.5M 72.81M 66.27M 66.07M 65.13M 61.74M 46.57M 46.38M 21.47M 131K
Stock-Based Compensation
185.88M 195.52M 161.71M 173.09M 169.05M 169.68M 109.32M 77.61M 59.97M 65.71M 93.49M 74.97M 70.83M 73.28M 111.47M 108.08M 104.69M 96.6M 31.02M 15.72M 1.16B n/a
Other Working Capital
250.94M -250.94M 66.21M 73.46M 93.96M -237.07M 88.31M 99.23M 73.25M -200.76M 75.23M 72.87M 78.76M -160.14M 87.56M 78.69M 67.39M -59.82M 102.8M -11.05M 38.99M -37.3M
Other Non-Cash Items
-128.3M -27.84M -46.94M 30.13M -21.37M 1.67M 31.95M 21.06M 1.36M 22.52M 17.89M 12.52M 4.98M 1.34M 21.53M 8.44M -17.82M -14.8M 87.29M 322.53M 493.49M 1.37M
Deferred Income Tax
721K 13.59M 15.73M 6.45M 6.45M 6.17M -4.44M 1.98M 14.02M 8.11M 6.9M 5.22M -9.85M 3.58M -2.02M -14.93M 2.65M 1.79M -58.17M -9.88M -28.04M n/a
Change in Working Capital
248.97M -248.97M 8.3M 77.57M 102.08M -291.63M 34.53M 52.41M 28.2M -220.11M 49.25M 65.85M 19.59M -72.04M 77.05M 49.25M 6.71M -29.22M 60.99M -24.86M -40.45M -40.24M
Operating Cash Flow
461.25M 102.81M 382.85M 433.09M 422.51M 17.59M 324.02M 326M 302.29M 47.25M 308.35M 281.7M 238.09M 121.01M 276.05M 206.9M 152.29M 93.2M 154.29M 109.05M 17.73M 587K
Capital Expenditures
-8.3M -13.83M -23.73M -10.63M -10.05M -13.34M -13.92M -11.24M -32.89M -6.14M -33.53M -18.52M -10.18M -5.67M -23.9M -13.8M -9.46M -18.38M -3.22M -1.51M -238K -295K
Cash Acquisitions
n/a n/a n/a n/a -39.87M -204.71M -9.8M -407.45M -27.96M n/a -20K -26.25M n/a n/a n/a n/a n/a n/a -605.41M n/a n/a n/a
Purchase of Investments
-47.92M -38.34M 13.66M -66.22M -19.51M -22.21M -68.27M -23.23M -273.96M -12.94M -17.94M -18.32M -12M -37.69M -116.29M -157.82M -29.24M -5.75M -24.58M -300.77M -3.45M n/a
Sales Maturities Of Investments
1.55M 25.07M 23.17M 55.39M 4.24M 43.23M 45.7M 75K 200.12M 3.75M 27.57M 25.87M -357K 9M 851K 853K 652K 1.52M 308.44M 5.61M n/a n/a
Other Investing Acitivies
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a -114.45M n/a n/a n/a -973.46M n/a
Investing Cash Flow
-54.67M -27.1M 13.1M -21.47M -65.18M -197.02M -46.28M -441.84M -134.69M -15.33M -23.92M -37.21M -22.54M -34.36M -139.34M -170.76M -152.5M -22.61M -324.76M -296.67M -977.15M -295K
Debt Repayment
n/a 500M 90M -10M 50M 600M 40M 90M 405M 390M -65M -10M -10.2M 140M 98M 112M n/a 242.06M 494.17M -199K 315.14M 3.15M
Common Stock Repurchased
25M -25M -52M -22.45M -1.69M -53.39M n/a -16.83M -625K -17.44M -4.26M n/a n/a n/a -44.82M -9.73M -574K -24.24M n/a n/a n/a n/a
Dividend Paid
-130.62M -150.54M -149.41M -146.47M -140.77M -110.01M -108.22M -101.22M -93.7M -65.2M -63.82M -63.71M -62.44M -57.92M -52.64M -48.63M -40.78M -40.51M -33.98M 38.04M -51.14M n/a
Other Financial Acitivies
-297.37M -404.22M -227.31M -213.04M -244.87M -311.63M -173.33M -176.95M -197.29M -287.69M -123.89M -135.4M -139.51M -198.89M -108.71M -98.97M -95.66M -104.53M -386.02M -147.58M 1.12B -6.51M
Financial Cash Flow
-427.98M -79.76M -338.72M -391.96M -337.33M 124.97M -241.55M -205M 113.39M 19.68M -256.96M -209.11M -212.14M -116.82M -108.17M -45.33M -137.01M 72.79M 74.17M -109.54M 1.39B -3.36M
Net Cash Flow
-21.4M -4.06M 57.24M 19.66M 20M -54.47M 36.19M -320.85M 280.99M 51.6M 27.47M 35.37M 3.41M -30.17M 28.55M -9.2M -137.22M 143.39M -96.31M -297.16M 427.47M -3.07M
Free Cash Flow
452.95M 88.98M 359.12M 422.46M 412.46M 4.25M 310.1M 314.76M 269.4M 41.11M 274.82M 263.18M 227.9M 115.34M 252.15M 193.1M 142.83M 74.83M 151.07M 107.54M 17.5M 292K
Adj. Free Cash Flow
267.07M -106.54M 197.41M 249.37M 243.41M -165.43M 200.78M 237.15M 209.44M -24.61M 181.33M 188.21M 157.08M 42.06M 140.68M 85.03M 38.15M -21.78M 120.05M 91.82M -1.14B 292K
Maintenance CapEx
-8.3M -13.83M n/a n/a n/a n/a n/a n/a -6.91M n/a -15.68M -7.89M n/a n/a -8.52M n/a n/a n/a n/a n/a n/a n/a
Growth CapEx
n/a n/a -23.73M -10.63M -10.05M -13.34M -13.92M -11.24M -25.98M -6.14M -17.85M -10.63M -10.18M -5.67M -15.39M -13.8M -9.46M -18.38M -3.22M -1.51M -238K -295K
Owner Earnings
452.95M 88.98M 382.85M 433.09M 422.51M 17.59M 324.02M 326M 295.38M 47.25M 292.66M 273.81M 238.09M 121.01M 267.54M 206.9M 152.29M 93.2M 154.29M 109.05M 17.73M 587K

© 2026 bestshares.com. All rights reserved.