What is the intrinsic value of EQC?
As of 2025-05-12, the Intrinsic Value of Equity Commonwealth (EQC) is
7.37 USD. This EQC valuation is based on the model Peter Lynch Fair Value.
With the current market price of 1.58 USD, the upside of Equity Commonwealth is
366.23%.
Is EQC undervalued or overvalued?
Based on its market price of 1.58 USD and our intrinsic valuation, Equity Commonwealth (EQC) is undervalued by 366.23%.
EQC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(209.11) - (15.12) |
(28.15) |
-1881.5% |
| DCF (Growth 10y) |
(15.00) - (186.58) |
(26.58) |
-1782.4% |
| DCF (EBITDA 5y) |
(6.01) - (7.69) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(7.50) - (9.51) |
(1,234.50) |
-123450.0% |
| Fair Value |
7.37 - 7.37 |
7.37 |
366.23% |
| P/E |
10.37 - 13.00 |
11.67 |
638.8% |
| EV/EBITDA |
0.88 - 0.80 |
0.80 |
-49.2% |
| EPV |
2.33 - 2.57 |
2.45 |
55.1% |
| DDM - Stable |
3.72 - 44.95 |
24.33 |
1440.0% |
| DDM - Multi |
5.02 - 46.75 |
9.03 |
471.4% |
EQC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
169.72 |
| Beta |
0.36 |
| Outstanding shares (mil) |
107.42 |
| Enterprise Value (mil) |
9.21 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.07% |
| Cost of Debt |
5.00% |
| WACC |
6.00% |