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

$9.28

Today's Fair Value

$4.09 -55.93%

Margin of Safety

-126.89%

Projected Value (5Y)

$6.58 -29.09%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: -3.04% | CAGR (5y): -4.66%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: -4.93% | CAGR (5y): -21.52%

Exit Price Multiple

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

Discount Rate