The Discounted Cash Flow (DCF) valuation of COPT Defense Properties (CDP) is 19.47 USD. With the latest stock price at 32.09 USD, the upside of COPT Defense Properties based on DCF is -39.3%.
Based on the latest price of 32.09 USD and our DCF valuation, COPT Defense Properties (CDP) is a sell. selling CDP stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.9% | 7.8% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.21 - 55.46 | 19.47 |
| Upside | -71.3% - 72.8% | -39.3% |