Is CXP undervalued or overvalued?

As of 2025-03-20, the Intrinsic Value of Columbia Property Trust Inc (CXP) is 18.36 USD. This CXP valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 19.28 USD, the upside of Columbia Property Trust Inc is -4.70%. This means that CXP is overvalued by 4.70%.

The range of the Intrinsic Value is 9.58 - 42.86 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	9.58 - 42.86	18.36	-4.7%
DCF (Growth 10y)	10.24 - 39.90	18.11	-6.1%
DCF (EBITDA 5y)	6.74 - 11.48	8.52	-55.8%
DCF (EBITDA 10y)	8.03 - 13.23	10.07	-47.8%
Fair Value	6.47 - 6.47	6.47	-66.43%
P/E	21.65 - 26.59	24.08	24.9%
EV/EBITDA	4.77 - 21.51	13.31	-31.0%
EPV	12.68 - 18.35	15.52	-19.5%
DDM - Stable	7.16 - 25.15	16.15	-16.2%
DDM - Multi	11.65 - 28.33	16.14	-16.3%