As of 2026-04-03, the Intrinsic Value of Centuria Office REIT (COF.AX) is 2.85 AUD. This COF.AX valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.94 AUD, the upside of Centuria Office REIT is 205.00%.
The range of the Intrinsic Value is (99,547,320,495,988,801,536,000.00) - (7,158,919,046,177,301,200,896.00) AUD
Based on its market price of 0.94 AUD and our intrinsic valuation, Centuria Office REIT (COF.AX) is undervalued by 205.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (99,547,320,495,988,801,536,000.00) - (7,158,919,046,177,301,200,896.00) | 2.85 | 205.0% |
| DCF (Growth 10y) | (404,997,908,634,935,291,316,811,621,363,185,425,886,216,192.00) - (6,232,473,792,197,544,274,304,147,865,896,034,352,666,509,312.00) | (69.97) | -7583.4% |
| DCF (EBITDA 5y) | (662,125,511,990,488,989,696.00) - (716,854,077,197,190,955,008.00) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (37,435,780,316,903,200,973,895,862,442,772,967,951,695,872.00) - (44,850,675,458,815,085,712,622,265,755,205,395,189,596,160.00) | (1,234.50) | -123450.0% |
| Fair Value | 0.53 - 0.53 | 0.53 | -43.64% |
| P/E | 0.94 - 1.66 | 1.10 | 17.2% |
| EV/EBITDA | 0.66 - 0.91 | 0.87 | -6.6% |
| EPV | (0.41) - 0.15 | (0.13) | -114.0% |
| DDM - Stable | 1.26 - 3.61 | 2.43 | 160.3% |
| DDM - Multi | (1,575,668,550,370,183,680.00) - (3,523,644,523,489,418,752.00) | (2,178,859,610,941,842,176.00) | -2.330331134697157e+20% |
| Market Cap (mil) | 558.51 |
| Beta | 0.34 |
| Outstanding shares (mil) | 597.34 |
| Enterprise Value (mil) | 1,483.07 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.78% |
| Cost of Debt | 5.50% |
| WACC | 5.37% |