As of 2025-05-19, the Intrinsic Value of Office Properties Income Trust (OPI) is 1.29 USD. This OPI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.23 USD, the upside of Office Properties Income Trust is 452.00%.
The range of the Intrinsic Value is (1.70) - 5.53 USD
Based on its market price of 0.23 USD and our intrinsic valuation, Office Properties Income Trust (OPI) is undervalued by 452.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (23.11) - 117.88 | (15.48) | -6725.8% |
| DCF (Growth 10y) | (17.01) - 220.83 | (4.12) | -1861.5% |
| DCF (EBITDA 5y) | (1.70) - 5.53 | 1.29 | 452.0% |
| DCF (EBITDA 10y) | (3.07) - 7.92 | 1.55 | 564.3% |
| Fair Value | -13.14 - -13.14 | -13.14 | -5,723.75% |
| P/E | (87.32) - (108.72) | (95.88) | -41125.3% |
| EV/EBITDA | (13.59) - 33.44 | 5.12 | 2091.8% |
| EPV | 14.25 - 41.73 | 27.99 | 11878.0% |
| DDM - Stable | (1.59) - (13.18) | (7.39) | -3260.7% |
| DDM - Multi | (0.30) - (3.88) | (0.65) | -379.6% |
| Market Cap (mil) | 16.18 |
| Beta | 1.13 |
| Outstanding shares (mil) | 69.23 |
| Enterprise Value (mil) | 2,313.35 |
| Market risk premium | 4.60% |
| Cost of Equity | 70.49% |
| Cost of Debt | 5.85% |
| WACC | 6.03% |