DEA
Easterly Government Properties Inc
Price:  
11.67 
USD
Volume:  
444,495.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

DEA Intrinsic Value

%
Upside

As of 2024-05-27, the Intrinsic Value of Easterly Government Properties Inc (DEA) is 5.87 USD. This DEA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 11.67 USD, the upside of Easterly Government Properties Inc is %.

The range of the Intrinsic Value is (2.90) - 247.20 USD

11.67 USD
Stock Price
5.87 USD
Intrinsic Value
Intrinsic Value Details

DEA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (2.90) - 247.20 5.87 -49.7%
DCF (Growth 10y) 0.02 - 322.68 11.39 -2.4%
DCF (EBITDA 5y) (0.47) - 4.56 1.31 -88.8%
DCF (EBITDA 10y) 2.02 - 11.82 5.65 -51.6%
Fair Value 4.74 - 4.74 4.74 -59.38%
P/E 5.12 - 8.37 6.16 -47.2%
EV/EBITDA (4.48) - 4.35 0.45 -96.1%
EPV 3.61 - 21.30 12.46 6.7%
DDM - Stable 1.88 - 7.81 4.84 -58.5%
DDM - Multi 7.22 - 15.84 9.31 -20.2%

DEA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,202.01
Beta 1.26
Outstanding shares (mil) 103.00
Enterprise Value (mil) 2,517.45
Market risk premium 4.60%
Cost of Equity 8.37%
Cost of Debt 8.66%
WACC 7.31%