OLP - NYSE

One Liberty Properties, Inc.

One Liberty Properties, Inc.

OLPยทNYSE

$23.44

+0.085%
Real EstateREIT - Diversified

One Liberty is a self-administered and self-managed real estate investment trust incorporated in Maryland in 1982. The Company acquires, owns and manages a geographically diversified portfolio consisting primarily of industrial, retail, restaurant, health and fitness and theater properties. Many of these properties are subject to long term net leases under which the tenant is typically responsible for the property's real estate taxes, insurance and ordinary maintenance and repairs.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$511.45M
EPS1.1600
P/E Ratio20.21
Earnings Date08/04/2026
One Liberty Properties, Inc.

One Liberty Properties, Inc. Fair Value Envelope

OLP ยท NYSE

Our analysis suggests that OLP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $23.44, this represents a potential HIDDEN relative to our calculated worth for One Liberty Properties, Inc..

HIDDEN
Intrinsic Value
Current Price: $23.44

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$241.0M
+ Cash & Equivalents$14.4M
Firm Value$255.5M
- Debt$530.3M
Equity Value-$274.8M
/ Shares Outstanding21,645,162B
DCF Value-$13
OVERVALUED BY 154%

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
$34.6M
$30.7M
$27.2M
$24.1M
$21.4M
$19.0M
$16.8M
$14.9M
$13.2M
$11.7M
Maintenance CapEx
-$786.3K
-$697.2K
-$618.2K
-$548.1K
-$486.0K
-$430.9K
-$382.1K
-$338.7K
-$300.4K
-$266.3K
Owner Earnings
$33.9M
$30.0M
$26.6M
$23.6M
$20.9M
$18.6M
$16.4M
$14.6M
$12.9M
$11.5M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$31.3M
$25.7M
$21.1M
$17.3M
$14.2M
$11.7M
$9.6M
$7.9M
$6.5M
$5.3M
Terminal Value represents 37.5% of Enterprise Value

Related Guides

Blog Categories

Continue your OLP 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.