As of 2024-12-15, the Intrinsic Value of Office Properties Income Trust (OPI) is
10.52 USD. This OPI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 1.33 USD, the upside of Office Properties Income Trust is
690.70%.
The range of the Intrinsic Value is 2.71 - 18.18 USD
10.52 USD
Intrinsic Value
OPI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(21.79) - 92.18 |
(9.19) |
-791.3% |
| DCF (Growth 10y) |
(22.83) - 69.72 |
(12.47) |
-1037.3% |
| DCF (EBITDA 5y) |
2.71 - 18.18 |
10.52 |
690.7% |
| DCF (EBITDA 10y) |
(3.75) - 16.05 |
5.48 |
312.3% |
| Fair Value |
-2.67 - -2.67 |
-2.67 |
-300.59% |
| P/E |
(14.59) - (17.93) |
(15.89) |
-1294.5% |
| EV/EBITDA |
(6.69) - 51.77 |
16.03 |
1105.0% |
| EPV |
17.41 - 58.38 |
37.89 |
2749.0% |
| DDM - Stable |
(0.42) - (1.22) |
(0.82) |
-161.9% |
| DDM - Multi |
(0.38) - (0.99) |
(0.55) |
-141.5% |
OPI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
74.19 |
| Beta |
0.43 |
| Outstanding shares (mil) |
55.78 |
| Enterprise Value (mil) |
2,373.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
67.09% |
| Cost of Debt |
5.68% |
| WACC |
7.16% |