Rithm Capital Corp. (RITM)
Estimates & Forecasts•Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
RITM Price Targets Summary| Metric | 2023 | 2024 | 2025 | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|---|---|
| Net Income | $622M | $932M | $681M | $1.1B | $1.4B | $1.8B | $2.3B |
| EPS (Diluted) | $1.10 | $1.67 | $1.04 | $1.72 | $2.13 | $2.48 | $2.84 |
| YoY Growth | — | +49.7% | -26.8% | +55.4% | +35.9% | +28.2% | +26.0% |
| Net Margin | 16.6% | 19.7% | 12.0% | 15.0% | 15.9% | 15.6% | 16.2% |
USD · RITM · Proprietary Model| Metric | 2025A | 2026E | 2027E | 2028E | 2029E |
|---|---|---|---|---|---|
| Revenue | $5.7B | $7.1B | $9.1B | $11.9B | $14.4B |
| Net Income | $681M | $1.1B | $1.4B | $1.8B | $2.3B |
| EPS (Diluted) | $1.04 | $1.72 | $2.13 | $2.48 | $2.84 |
| Free Cash Flow | $-763M | $1.4B | $1.9B | $2.7B | $3.4B |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Quick answers to the most common questions about buying RITM stock.
Rithm Capital Corp.'s projected EPS for the next fiscal year is $1.72. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 33/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Rithm Capital Corp.: Bear case $N/A, Base case $20, and Bull case $72. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Rithm Capital Corp.'s projected revenue growth for the next fiscal year is 27.3%, reaching approximately $7.1B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 33/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Contracting margins add uncertainty to forward projections. No forecast model is perfect — always cross-reference with your own analysis.
Rithm Capital Corp.'s forward operating margin is estimated at 48.6% for the next fiscal year. The margin trend is currently "contracting". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($N/A) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is below Wall Street consensus with a 24.2% gap. For FY+1, analyst estimates blend with our model at 15% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.