COPT Defense Properties

COPT Defense Properties

CDPยทNYSE

$31.85

+0.84%
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$3.61B
EPS1.3500
P/E Ratio23.59
Earnings Date07/27/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 23.6).

Valuation inputs: P/E 23.6, earnings yield +4.2%, momentum +0.8%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE +10.1%, ROIC +5.2%).

Profitability stack: net margin +19.9%, ROE +10.1%, ROIC +5.2%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile looks controlled across current risk inputs.

Risk factors: liabilities/assets +66.2%, momentum +0.8%, net margin +19.9%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

cdp

COPT Defense Properties Market vs Earnings Trajectory

CDP ยท NYSE

Loading price and EPS data...

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 $31.85, this represents a potential HIDDEN relative to our calculated worth for COPT Defense Properties.

Intrinsic Value
Current Price: $31.85
3Y-12.0%
5Y+55.0%
10Y-4541.0%
3Y+3.0%
5Y+31.0%
10Y+33.0%
3Y-12.0%
5Y+56.0%
10Y+407.0%
3Y+26.0%
5Y+40.0%
10Y+44.0%
3Y+11.0%
5Y+23.0%
10Y+57.0%
3Y+10.0%
5Y+15.0%
10Y+24.0%
COPT Defense Properties

COPT Defense Properties Profit Bridge

CDP ยท NYSE
Revenue763.92M
Cost of Goods Sold (646.07M)
Gross Profit117.85M
Operating Expenses (-112.52M)
Operating Income230.37M
Interest Expense (88.15M)
Other Income/Expense-69.89M
Pretax Income160.48M
Income Tax (947.00K)
Net Income152.31M
Net Income
152.31M

Profitability Analysis

Gross Margin

15.4%

Thin margins leave little room for error. Cost management and pricing strategy are critical.

Operating Margin

30.2%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

19.9%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

0.6%

Below-average tax rate suggests effective tax planning, favorable jurisdictions, or tax credits.

Profitability Insight

Efficient profit conversion: Minimal margin compression from gross to net indicates lean operations and favorable tax/interest environment.

15.43%
Gross Profit Margin
-55%
3Y-48.0%
5Y-72.0%
10Y-56.0%
30.16%
Operating Profit Margin
6%
3Y+23.0%
5Y-39.0%
10Y+231.0%
19.94%
Net Profit Margin
8%
3Y-15.0%
5Y+20.0%
10Y+281.0%
10.06%
Return on Equity
8%
3Y-2.0%
5Y+72.0%
10Y+410.0%
3.24%
Return on Assets
-1%
3Y-20.0%
5Y+36.0%
10Y+308.0%
5.17%
Return on Invested Capital
-3%
3Y+15.0%
5Y-30.0%
10Y+262.0%
CDP

COPT Defense Properties Cash Conversion Engine

CDP ยท NYSE
Net Income152.31M
Depreciation & Amortization161.90M
Stock-Based Compensation0.00
Change in Working Capital-26.45M
Others47.17M
Capital Expenditures-81.25M
Free Cash Flow253.68M

Cash Flow Quality Analysis

FCF Conversion Rate

166.5%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

24.3%

Moderate capital requirements typical of many stable businesses. Healthy balance between reinvestment and cash generation.

FCF Growth Trend

-15.3%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$26.45M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Asset-light with strong cash conversion: Low capital requirements combined with efficient cash generation creates significant shareholder value through dividends, buybacks, or strategic investments.

cdp

COPT Defense Properties Funding & Solvency Profile

CDP ยท NYSE
Cash & Cash Equivalents0.00
Net Receivables0.00
Inventory0.00
Other Current Assets0.00
Total Current Assets0
Property, Plant & Equipment0.00
Goodwill & Intangible Assets0.00
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets0
Total Assets
4.46B

Financial Health Analysis

Debt-to-Equity Ratio

1.80x

Elevated leverage. Debt exceeds equity, which amplifies both gains and risks. Monitor debt servicing ability.

Working Capital

0

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

0% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

cdp

COPT Defense Properties Street Expectations Map

CDP ยท NYSE

Wall Street analysts project that CDP stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 36.00, with estimates ranging from a low of 33.00 to a high of 38.00.

Lowest Target
33.00
3.61%
Consensus Target
36.00
13.03%
Highest Target
38.00
19.31%

The consensus 1-year price target stands at 36.00, with estimates ranging from a low of 33.00 to a high of 38.00.

Analyst Consensus Analysis

Upside Potential

+13.0%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

13.9% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

High

Positive outlook with reasonable agreement. Analysts generally optimistic about prospects with manageable uncertainty.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

cdp

COPT Defense Properties Insider Positioning

CDP ยท NYSE

During the last 12 months, insiders have sold $1.43M worth of CDP shares, with no buying activity reported.

3 Months

Bought

0

0.00

Sold

35.7K

1.15M

Net Activity

-1.2M

-$1.15M

3-6 Months

Bought

0

0.00

Sold

5.5K

181.10K

Net Activity

-181K

-$181K

6-9 Months

Bought

0

0.00

Sold

3.0K

91.56K

Net Activity

-92K

-$92K

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

1
PCT

Pickett C Taylor

Director

31.8K sharesโ€ข1 transactions

$1.03M

2
HPL

Hawkins Philip L

Director

5.5K sharesโ€ข1 transactions

$181K

3
DRL

Denton Robert L

Director

3.9K sharesโ€ข1 transactions

$127K

4
TLG

Trimberger Lisa G

Director

3.0K sharesโ€ข1 transactions

$92K

Insider Activity Analysis

Net Insider Sentiment

Bearish

Strong bearish signal with $1.43M net selling. Heavy insider selling may indicate concerns about valuation or near-term prospects.

Buy/Sell Ratio

0.00:1

Very poor ratio. Heavy selling with minimal buying suggests insiders may be concerned about valuation or outlook.

Recent Trend (3 Months)

$1.15M

Heavy recent selling activity. Recent insider sales notably exceed purchasesโ€”may warrant investigation into company developments.

Insider Participation

High Selling

4 insider sellers vs. 0 buyers. Widespread selling across multiple insiders may signal concerns.

Insider Activity Insight

Multiple red flags: Heavy selling, numerous sellers, and continued recent selling create a concerning pattern. Investigate fundamental drivers and consider whether company guidance or industry conditions have deteriorated.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-100.0%
10Y-100.0%
ย 

cdp Dividend History

CDP
10Y CAGR +2%
Latest $0.32
Annual $1.555
5 year growth trend
Last Period: +0%