COPT Defense Properties

COPT Defense Properties

CDPยทNYSE

$31.31

-0.87%
Real EstateREIT - Office

COPT is a REIT that owns, manages, leases, develops and selectively acquires office and data center properties. The majority of its portfolio is in locations that support the United States Government and its contractors, most of whom are engaged in national security, defense and information technology (IT) related activities servicing what the Company believes are growing, durable, priority missions (Defense/IT Locations). The Company also owns a portfolio of office properties located in select urban submarkets in the Greater Washington, DC/Baltimore region with durable Class-A office fundamentals and characteristics (Regional Office Properties). As of June 30, 2023, the Company derived 90% of its core portfolio annualized rental revenue from Defense/IT Locations and 10% from its Regional Office Properties. As of the same date and including 24 properties owned through unconsolidated joint ventures, COPT's core portfolio of 192 properties encompassed 22.9 million square feet and was 95% leased.

At a Glance

Live Snapshot
Market Cap$3.55B
EPS1.3500
P/E Ratio23.19
Earnings Date07/27/2026
COPT Defense Properties

COPT Defense Properties Fair Value Envelope

CDP ยท NYSE

Our analysis suggests that CDP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $31.31, this represents a potential HIDDEN relative to our calculated worth for COPT Defense Properties.

Intrinsic Value
Current Price: $31.31

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.5B
+ Cash & Equivalents$275.0M
Firm Value$1.8B
- Debt$2.8B
Equity Value-$1.0B
/ Shares Outstanding113,051,886B
DCF Value-$9
OVERVALUED BY 128%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$283.6M
$240.1M
$203.3M
$172.1M
$145.7M
$123.4M
$104.5M
$88.5M
$74.9M
$63.4M
Maintenance CapEx
-$13.8M
-$11.6M
-$9.9M
-$8.4M
-$7.1M
-$6.0M
-$5.1M
-$4.3M
-$3.6M
-$3.1M
Owner Earnings
$269.8M
$228.5M
$193.4M
$163.8M
$138.7M
$117.4M
$99.4M
$84.2M
$71.3M
$60.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$249.8M
$195.9M
$153.6M
$120.4M
$94.4M
$74.0M
$58.0M
$45.5M
$35.7M
$27.9M
Terminal Value represents 31.1% of Enterprise Value