PGRE
Paramount Group Inc
Price:  
6.64 
USD
Volume:  
6,150,117.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

PGRE Intrinsic Value

-12.70 %
Upside

What is the intrinsic value of PGRE?

As of 2025-07-11, the Intrinsic Value of Paramount Group Inc (PGRE) is 5.80 USD. This PGRE valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.64 USD, the upside of Paramount Group Inc is -12.70%.

The range of the Intrinsic Value is 1.14 - 15.22 USD

Is PGRE undervalued or overvalued?

Based on its market price of 6.64 USD and our intrinsic valuation, Paramount Group Inc (PGRE) is overvalued by 12.70%.

6.64 USD
Stock Price
5.80 USD
Intrinsic Value
Intrinsic Value Details

PGRE Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.14 - 15.22 5.80 -12.7%
DCF (Growth 10y) 1.97 - 14.36 6.08 -8.4%
DCF (EBITDA 5y) (0.05) - 1.81 0.77 -88.4%
DCF (EBITDA 10y) 1.06 - 2.99 1.92 -71.1%
Fair Value -1.51 - -1.51 -1.51 -122.73%
P/E (10.63) - (13.03) (11.60) -274.7%
EV/EBITDA (2.41) - 8.34 4.28 -35.6%
EPV 21.93 - 25.11 23.52 254.2%
DDM - Stable (2.34) - (5.60) (3.97) -159.8%
DDM - Multi (0.36) - (0.68) (0.47) -107.1%

PGRE Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,455.69
Beta 0.79
Outstanding shares (mil) 219.23
Enterprise Value (mil) 4,707.63
Market risk premium 4.60%
Cost of Equity 8.94%
Cost of Debt 5.00%
WACC 5.64%