As of 2024-12-12, the Intrinsic Value of Corporate Office Properties Trust (OFC) is
20.69 USD. This OFC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 24.94 USD, the upside of Corporate Office Properties Trust is
-17.10%.
The range of the Intrinsic Value is 10.27 - 60.70 USD
20.69 USD
Intrinsic Value
OFC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
10.27 - 60.70 |
20.69 |
-17.1% |
| DCF (Growth 10y) |
9.90 - 52.75 |
18.86 |
-24.4% |
| DCF (EBITDA 5y) |
12.97 - 19.48 |
15.28 |
-38.7% |
| DCF (EBITDA 10y) |
12.29 - 20.47 |
15.42 |
-38.2% |
| Fair Value |
19.00 - 19.00 |
19.00 |
-23.82% |
| P/E |
21.06 - 30.70 |
24.35 |
-2.4% |
| EV/EBITDA |
6.20 - 19.83 |
11.48 |
-53.9% |
| EPV |
0.72 - 5.16 |
2.94 |
-88.2% |
| DDM - Stable |
6.87 - 24.39 |
15.63 |
-37.3% |
| DDM - Multi |
10.47 - 26.91 |
14.86 |
-40.4% |
OFC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,678.59 |
| Beta |
0.86 |
| Outstanding shares (mil) |
227.69 |
| Enterprise Value (mil) |
7,840.92 |
| Market risk premium |
5.00% |
| Cost of Equity |
9.27% |
| Cost of Debt |
5.46% |
| WACC |
8.19% |