The Discounted Cash Flow (DCF) valuation of City Office REIT Inc (CIO) is (16.82) USD. With the latest stock price at 5.60 USD, the upside of City Office REIT Inc based on DCF is -400.4%.
Based on the latest price of 5.60 USD and our DCF valuation, City Office REIT Inc (CIO) is a sell. selling CIO stocks now will result in a potential gain of 400.4%.
Note: valuation result may not be accurate due to the company's negative earnings.
| Range | Selected | |
| WACC / Discount Rate | 3.9% - 13.4% | 8.6% |
| Long-term Growth Rate | 3.0% - 3.6% | 3.3% |
| Fair Price | (34.04) - (16.39) | (16.82) |
| Upside | -707.8% - -392.6% | -400.4% |