City Office REIT

Sunbelt And Tech Trends Will Amplify Market Appeal

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

24 Aug 25

Updated

28 Aug 25

AnalystHighTarget's Fair Value

US$7.00

0.7% undervalued

28 Aug

US$6.95

18.8%

0.4%

18.8%

0.4%

Author's Valuation

US$7.0

0.7% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$7.0

0.7% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

3.39%

Office REITs revenue growth rate

0.03%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

9.57%

Calculation

US$20.11m

Earnings '28

18.33x

PE Ratio '28

US$368.62m

Market Cap '28

US$368.62m

Market Cap '28

41.00m

No. shares '28

US$8.99

Share Price '28

US$8.99 Share Price '28

Discounted to 2025 @ 9.60% p.a.

US$6.83

Fair Value '25