City Office REIT, Inc.

City Office REIT, Inc.

CIOยทNYSE

$6.99

-0.14%
Real EstateREIT - Office

City Office REIT, Inc. (NYSE: CIO) invests in high-quality office properties in 18-hour cities with strong economic fundamentals, primarily in the Southern and Western United States. At September 30, 2020, CIO owned office complexes comprising 5.8 million square feet of net rentable area (NRA).

At a Glance

Live Snapshot
Market Cap$282.14M
EPS-0.6300
P/E Ratio-11.10
Earnings Date02/18/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -11.1).

Valuation inputs: P/E -11.1, earnings yield N/A, momentum -0.1%.

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

Driver

High confidence

Return profile is soft (ROE -2.4%, ROIC +1.3%).

Profitability stack: net margin -10.3%, ROE -2.4%, ROIC +1.3%.

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

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +49.5%, momentum -0.1%, net margin -10.3%.

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

cio

City Office REIT, Inc. Market vs Earnings Trajectory

CIO ยท NYSE

Loading price and EPS data...

City Office REIT, Inc.

City Office REIT, Inc. Fair Value Envelope

CIO ยท NYSE

Our analysis suggests that CIO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.99, this represents a potential HIDDEN relative to our calculated worth for City Office REIT, Inc..

Intrinsic Value
Current Price: $6.99
3Y-106.0%
5Y+5.0%
10Y+19.0%
3Y+4.0%
5Y+9.0%
10Y+211.0%
3Y-104.0%
5Y-34.0%
10Y+168.0%
3Y-20.0%
5Y+19.0%
10Y+316.0%
3Y-9.0%
5Y+29.0%
10Y-137.0%
3Y-9.0%
5Y+18.0%
10Y+228.0%
City Office REIT, Inc.

City Office REIT, Inc. Profit Bridge

CIO ยท NYSE
Revenue171.13M
Cost of Goods Sold (69.46M)
Gross Profit101.67M
Operating Expenses (82.98M)
Operating Income18.68M
Interest Expense (32.96M)
Other Income/Expense-35.81M
Pretax Income-17.12M
Income Tax (0.00)
Net Income-17.68M
Net Income
-17.68M

Profitability Analysis

Gross Margin

59.4%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

10.9%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

-10.3%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

High margin compression: Large gap between gross and net margins suggests operational inefficiencies or heavy debt burden. Focus on expense management and deleveraging.

59.41%
Gross Profit Margin
-2%
3Y-8.0%
5Y-6.0%
10Y-6.0%
10.92%
Operating Profit Margin
-37%
3Y-46.0%
5Y-41.0%
10Y+33.0%
-10.33%
Net Profit Margin
590%
3Y-103.0%
5Y-39.0%
10Y-14.0%
-2.41%
Return on Equity
594%
3Y-104.0%
5Y-50.0%
10Y-76.0%
-1.21%
Return on Assets
584%
3Y-104.0%
5Y-44.0%
10Y-18.0%
1.33%
Return on Invested Capital
-37%
3Y-37.0%
5Y-105.0%
10Y+26.0%
CIO

City Office REIT, Inc. Cash Conversion Engine

CIO ยท NYSE
Net Income-17.12M
Depreciation & Amortization59.32M
Stock-Based Compensation4.32M
Change in Working Capital1.67M
Others10.68M
Capital Expenditures0.00
Free Cash Flow58.86M

Cash Flow Quality Analysis

FCF Conversion Rate

-343.7%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

FCF Growth Trend

+2.9%

Flat FCF growth. Stable but not expandingโ€”monitor for signs of business maturity or temporary headwinds.

Working Capital Impact

+$1.67M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

cio

City Office REIT, Inc. Funding & Solvency Profile

CIO ยท NYSE
Cash & Cash Equivalents21.35M
Net Receivables40.90M
Inventory0.00
Other Current Assets0.00
Total Current Assets62 M
Property, Plant & Equipment0.00
Goodwill & Intangible Assets23.87M
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets0
Total Assets
1.07B

Financial Health Analysis

Current Ratio

0.34x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

0.75x

Balanced capital structure with moderate leverage. Equity exceeds debt, suggesting healthy financial stability.

Working Capital

-120402000

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

Asset Composition

6% Current

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

Financial Health Insight

Negative working capital with limited cash reserves requires immediate attentionโ€”potential liquidity crisis if not addressed promptly.

cio

City Office REIT, Inc. Street Expectations Map

CIO ยท NYSE

Wall Street analysts project that CIO stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 15.00, with estimates ranging from a low of 15.00 to a high of 15.00.

Lowest Target
15.00
114.59%
Consensus Target
15.00
114.59%
Highest Target
15.00
114.59%

The consensus 1-year price target stands at 15.00, with estimates ranging from a low of 15.00 to a high of 15.00.

Analyst Consensus Analysis

Upside Potential

+114.6%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

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

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

cio

City Office REIT, Inc. Insider Positioning

CIO ยท NYSE

During the last 12 months, there has been no insider trading activity reported for CIO.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

9-12 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

Top Buyers

No buying activity

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Neutral

No insider trading activity reported. This could indicate blackout periods, lack of conviction, or regulatory restrictions.

Insider Participation

No Activity

No insider trading activity reported from any insiders in the past year.

2.10%
Dividend Yield
-23%
3Y-17.0%
5Y-19.0%
10Y-10.0%
ย 

cio Dividend History

CIO
10Y CAGR 8%
Latest $0.1
Annual $0.5
Stable dividend payments
Last Period: +0%