HPP - NYSE

Hudson Pacific Properties, Inc.

Hudson Pacific Properties, Inc.

HPPยทNYSE

$14.01

+3.9%
Real EstateREIT - Office

Hudson Pacific is a real estate investment trust with a portfolio of office and studio properties totaling nearly 19 million square feet, including land for development. Focused on premier West Coast epicenters of innovation, media and technology, its anchor tenants include Fortune 500 and leading growth companies such as Netflix, Google, Square, Uber, NFL Enterprises and more. Hudson Pacific is publicly traded on the NYSE under the symbol HPP, and listed as a component of the S&P MidCap 400 Index.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$759.66M
EPS-12.8100
P/E Ratio-1.09
Earnings Date08/04/2026
Hudson Pacific Properties, Inc.

Hudson Pacific Properties, Inc. Fair Value Envelope

HPP ยท NYSE

Our analysis suggests that HPP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $14.005, this represents a potential HIDDEN relative to our calculated worth for Hudson Pacific Properties, Inc..

HIDDEN
Intrinsic Value
Current Price: $14.005

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$296.9M
+ Cash & Equivalents$138.4M
Firm Value$435.3M
- Debt$3.8B
Equity Value-$3.3B
/ Shares Outstanding378,980,314B
DCF Value-$9
OVERVALUED BY 163%

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
$92.6M
$68.0M
$50.0M
$36.7M
$26.9M
$19.8M
$14.5M
$10.7M
$7.8M
$5.8M
Maintenance CapEx
-$3.2M
-$2.4M
-$1.7M
-$1.3M
-$943.6K
-$693.1K
-$509.1K
-$373.9K
-$274.6K
-$201.7K
Owner Earnings
$89.4M
$65.6M
$48.2M
$35.4M
$26.0M
$19.1M
$14.0M
$10.3M
$7.6M
$5.6M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$82.7M
$56.3M
$38.3M
$26.0M
$17.7M
$12.0M
$8.2M
$5.6M
$3.8M
$2.6M
Terminal Value represents 14.7% of Enterprise Value

Related Guides

Blog Categories

Continue your HPP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.