DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Piedmont Office Realty Trust, Inc. (PDM)

Real Estate | REIT - Office

Today's Price

$9.60

Today's Fair Value

$3.99 -58.44%

Margin of Safety

-140.60%

Projected Value (5Y)

$6.43 -33.02%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.09% | CAGR (5y): -4.88%

Diluted Shares Growth Rate

Regression: -2% | CAGR (5y): -0.27%

Dividend Growth Rate

Regression: -4.92% | CAGR (5y): -21.52%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 0.67x)

Discount Rate