Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Loading...
Community
/
United States
/
Real Estate
/
City Office REIT
CIO
City Office REIT
Eroding Demand Will Shrink Margins Despite Sun Belt Promise
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 3 Analysts
Published
24 Aug 25
Updated
24 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$5.25
32.2% overvalued
intrinsic discount
24 Aug
US$6.94
1Y
16.1%
7D
0.3%
Loading
1Y
16.1%
7D
0.3%
Author's Valuation
US$5.3
32.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$5.3
32.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-128m
455m
2014
2017
2020
2023
2025
2026
2028
Revenue US$188.2m
Earnings US$20.1m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.39%
Office REITs revenue growth rate
0.03%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.60%
Calculation
US$20.10m
Earnings '28
x
13.75x
PE Ratio '28
=
US$276.51m
Market Cap '28
US$276.51m
Market Cap '28
/
41.00m
No. shares '28
=
US$6.74
Share Price '28
US$6.74
Share Price '28
Discounted to 2025 @ 9.61% p.a.
=
US$5.12
Fair Value '25
