PGRE - NYSE

Paramount Group, Inc.

Paramount Group, Inc.

PGREยทNYSE

$6.60

+0.0000%
Real EstateREIT - Office

Headquartered in New York City, Paramount Group, Inc. is a fully-integrated real estate investment trust that owns, operates, manages, acquires and redevelops high-quality, Class A office properties located in select central business district submarkets of New York City and San Francisco. Paramount is focused on maximizing the value of its portfolio by leveraging the sought-after locations of its assets and its proven property management capabilities to attract and retain high-quality tenants.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.46B
EPS-0.2100
P/E Ratio-31.43
Earnings Date02/26/2026
Paramount Group, Inc.

Paramount Group, Inc. Fair Value Envelope

PGRE ยท NYSE

Our analysis suggests that PGRE has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.6, this represents a potential HIDDEN relative to our calculated worth for Paramount Group, Inc..

HIDDEN
Intrinsic Value
Current Price: $6.6

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$139.1B
+ Cash & Equivalents$375.1M
Firm Value$139.5B
- Debt$3.7B
Equity Value$135.8B
/ Shares Outstanding221,897,000B
DCF Value$612
UNDERVALUED BY 9172%

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
$395.8M
$591.3M
$883.3M
$1.3B
$2.0B
$2.9B
$4.4B
$6.6B
$9.8B
$14.7B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$395.8M
$591.3M
$883.3M
$1.3B
$2.0B
$2.9B
$4.4B
$6.6B
$9.8B
$14.7B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$366.5M
$506.9M
$701.2M
$970.0M
$1.3B
$1.9B
$2.6B
$3.6B
$4.9B
$6.8B
Terminal Value represents 83.1% of Enterprise Value

Related Guides

Blog Categories

Continue your PGRE 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.