image
Real Estate - REIT - Office - NYSE - US
$ 9.62
-4.56 %
$ 1.04 B
Market Cap
53.44
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEA stock under the worst case scenario is HIDDEN Compared to the current market price of 9.62 USD, Easterly Government Properties, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEA stock under the base case scenario is HIDDEN Compared to the current market price of 9.62 USD, Easterly Government Properties, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one DEA stock under the best case scenario is HIDDEN Compared to the current market price of 9.62 USD, Easterly Government Properties, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart DEA

image
$14.0$14.0$13.5$13.5$13.0$13.0$12.5$12.5$12.0$12.0$11.5$11.5$11.0$11.0$10.5$10.5$10.0$10.0$9.5$9.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
302 M REVENUE
5.16%
177 M OPERATING INCOME
165.89%
20.6 M NET INCOME
-2.29%
163 M OPERATING CASH FLOW
42.07%
-410 M INVESTING CASH FLOW
-222.53%
253 M FINANCING CASH FLOW
1370.72%
78.2 M REVENUE
4.64%
46.2 M OPERATING INCOME
127.28%
5.73 M NET INCOME
21.51%
24.6 M OPERATING CASH FLOW
-57.06%
-158 M INVESTING CASH FLOW
-26.76%
122 M FINANCING CASH FLOW
53.52%
Balance Sheet Easterly Government Properties, Inc.
image
Current Assets 133 M
Cash & Short-Term Investments 19.4 M
Receivables 105 M
Other Current Assets 8.45 M
Non-Current Assets 3.09 B
Long-Term Investments 317 M
PP&E 0
Other Non-Current Assets 2.77 B
3.27 %9.82 %86.05 %Total Assets$3.2b
Current Liabilities 1.17 B
Accounts Payable 101 M
Short-Term Debt 1.05 B
Other Current Liabilities 19.7 M
Non-Current Liabilities 665 M
Long-Term Debt 0
Other Non-Current Liabilities 665 M
5.52 %57.21 %36.21 %Total Liabilities$1.8b
EFFICIENCY
Earnings Waterfall Easterly Government Properties, Inc.
image
Revenue 302 M
Cost Of Revenue 101 M
Gross Profit 201 M
Operating Expenses 24.4 M
Operating Income 177 M
Other Expenses 156 M
Net Income 20.6 M
350m350m300m300m250m250m200m200m150m150m100m100m50m50m00302m(101m)201m(24m)177m(156m)21mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
66.54% GROSS MARGIN
66.54%
58.44% OPERATING MARGIN
58.44%
6.81% NET MARGIN
6.81%
1.56% ROE
1.56%
0.64% ROA
0.64%
5.69% ROIC
5.69%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Easterly Government Properties, Inc.
image
500m500m450m450m400m400m350m350m300m300m250m250m200m200m150m150m100m100m50m50m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 20.6 M
Depreciation & Amortization 95.7 M
Capital Expenditures 0
Stock-Based Compensation 3.21 M
Change in Working Capital 44.2 M
Others 40 M
Free Cash Flow 163 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Easterly Government Properties, Inc.
image
Wall Street analysts predict an average 1-year price target for DEA of $13.8 , with forecasts ranging from a low of $13 to a high of $15 .
DEA Lowest Price Target Wall Street Target
13 USD 35.14%
DEA Average Price Target Wall Street Target
13.8 USD 42.93%
DEA Highest Price Target Wall Street Target
15 USD 55.93%
Price
Max Price Target
Min Price Target
Average Price Target
15151414131312121111101099May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
2.46% DIVIDEND YIELD
0.265 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.220.240.260.260.260.260.2650.2650.2650.2650.110.230.250.260.260.260.260.2650.2650.2650.210.230.250.260.260.260.2650.2650.2650.2650.220.760.240.940.261.020.261.040.261.040.261.040.2651.060.2651.060.2651.060.2651.060.002015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 11
6. Ownership
Insider Ownership Easterly Government Properties, Inc.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
109 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Mousetraps: 9 High-Yield REITS With Potentially Unsafe Dividends The recent sell-off has increased the temptation to reach for some of the many high-yield REITs, but beware of "mousetrap" REITs with unsustainable dividends. Dividend safety is crucial; a cut can lead to plummeting share prices and reduced income, leaving investors with significant losses. Seeking Alpha Premium's Dividend Safety score helps identify risky REITs; grades range from A+ (safe) to F (high risk of cuts). seekingalpha.com - 1 week ago
Countdown To Tariff Day Ahead of the April 2nd tariff unveiling, US equity markets were under renewed pressure this week on downbeat data showing a further dip in consumer confidence and hotter-than-expected PCE inflation. As a turbulent first quarter wraps up, the updated GDPNow - the Atlanta Fed's closely watched GDP tracking model - forecasts growth of -2.8% overall and -0.5% on a "gold-adjusted basis." Posting weekly declines for the seventh time in the past nine weeks, the S&P 500 finished lower by 1.5% - extending its drawdown to 9.3% from its record-highs. seekingalpha.com - 3 weeks ago
Easterly Government Properties Issues $125 Million in Senior Unsecured Notes WASHINGTON--(BUSINESS WIRE)--Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust focused primarily on the acquisition, development and management of Class A commercial properties leased to U.S. Government agencies and its adjacent partners, announced today that it has entered into a master notes purchase agreement to issue $125 million of five and seven-year senior unsecured notes (“Senior Notes”) issued and sold by Eas. businesswire.com - 3 weeks ago
Easterly Government Properties: DOGE Is Not A Threat To The Dividend Easterly Government Properties is now paying out a near-record 9.4% dividend yield, that's 112% covered by funds from operations. The REIT is trading at its lowest ever multiple to free cash flow at 7.2x, following negative DOGE sentiment. A weighted average remaining lease term of 10.1 years and mission-critical properties eliminate the threat of DOGE to the dividend. seekingalpha.com - 1 month ago
2 Cheap Dividend Stocks to Put on Your Radar While the S&P 500 is still within a few percentage points of its all-time high, there are some excellent bargains in the world of dividend stocks. In this video, longtime Fool.com contributor Matt Frankel discusses why General Motors (GM 3.15%) has his attention right now, while colleague Tyler Crowe explains why Easterly Government Properties (DEA -0.27%) is starting to look interesting. fool.com - 1 month ago
Easterly Government Properties to Participate in the Citi 2025 Global Property CEO Conference WASHINGTON--(BUSINESS WIRE)--Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust (“REIT”) focused primarily on the acquisition, development and management of Class A commercial properties leased to the U.S. Government and its adjacent partners, announced today that management will present at the Citi 2025 Global Property CEO Conference (the “Conference”) in Hollywood, Florida on Monday, March 3, 2025, at 8:10 AM Eastern. businesswire.com - 1 month ago
Easterly Government Properties, Inc. (DEA) Q4 2024 Earnings Call Transcript Easterly Government Properties, Inc. (NYSE:DEA ) Q4 2024 Results Conference Call February 25, 2025 11:00 AM ET Company Participants Lindsay Winterhalter - SVP, IR & Operations Darrell Crate - President & CEO Allison Marino - CFO Conference Call Participants Michael Griffin - Citi John Kim - BMO Capital Markets Aditi Balachandran - RBC Capital Markets Operator Greetings. Welcome to Easterly Government Properties Fourth Quarter 2024 Earnings Conference Call. seekingalpha.com - 1 month ago
Easterly Government Properties (DEA) Q4 FFO and Revenues Lag Estimates Easterly Government Properties (DEA) came out with quarterly funds from operations (FFO) of $0.29 per share, missing the Zacks Consensus Estimate of $0.30 per share. This compares to FFO of $0.28 per share a year ago. zacks.com - 1 month ago
Easterly Government Properties Reports Fourth Quarter 2024 Results WASHINGTON--(BUSINESS WIRE)--Easterly Government Properties, Inc. (NYSE: DEA) (the “Company” or “Easterly”), a fully integrated real estate investment trust (“REIT”) focused primarily on the acquisition, development and management of Class A commercial properties leased to the U.S. Government and its adjacent partners, today announced its results of operations for the quarter and full year ended December 31, 2024. Highlights for the Quarter Ended December 31, 2024: Net income of $5.7 million, o. businesswire.com - 1 month ago
2 Ultra-High-Yield Dividend Stocks You Can Buy and Hold for a Decade The real estate sector has been one of the worst-performing parts of the stock market for several years, with rising interest rates creating a major headwind. However, this has created an excellent opportunity for long-term investors to buy shares of excellent high-dividend stocks for relatively cheap valuations. fool.com - 1 month ago
This Stock Has a 10% Dividend Yield and Trades at a 52-Week Low. Is It a Bargain Right Now? Easterly Government Properties (DEA 0.94%) is a real estate investment trust that leases properties to the United States government, and this isn't the unbreakable business model that it once was, especially with the Trump administration's government efficiency efforts. In this video, two Fool.com contributors discuss whether this 10%-yielding stock is worth a closer look. fool.com - 1 month ago
Easterly Government Properties Announces Quarterly Dividend WASHINGTON, D.C.--(BUSINESS WIRE)--Easterly Government Properties, Inc. (NYSE: DEA), a fully integrated real estate investment trust focused primarily on the acquisition, development and management of Class A commercial properties leased to U.S. Government agencies, announced today that its Board of Directors has approved a quarterly cash dividend of $0.265 per common share. The dividend will be payable on March 17, 2025 to shareholders of record on March 5, 2025. About Easterly Government Prop. businesswire.com - 1 month ago
8. Profile Summary

Easterly Government Properties, Inc. DEA

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 1.04 B
Dividend Yield 2.46%
Description Easterly Government Properties, Inc. (NYSE:DEA) is based in Washington, D.C., and focuses primarily on the acquisition, development and management of Class A commercial properties that are leased to the U.S. Government. Easterly's experienced management team brings specialized insight into the strategy and needs of mission-critical U.S. Government agencies for properties leased to such agencies either directly or through the U.S. General Services Administration (GSA).
Contact 2101 L Street NW, Washington, DC, 20037 https://www.easterlyreit.com
IPO Date Feb. 6, 2015
Employees 50
Officers Ms. Lindsay S. Winterhalter Senior Vice President of Investor Relations & Operations Mr. Andrew G. Pulliam CPA Executive Vice President of Acquisitions & Portfolio Management Mr. Nick A. Nimerala Senior Vice President & Chief Asset Officer Mr. Daniel Powers Vice President of Corporate Finance Mr. Mark W. Bauer Executive Vice President of Development Mr. Michael P. Ibe Vice Chairman of the Board and Executive Vice President of Development & Acquisitions Ms. Allison E. Marino Executive Vice President, Chief Financial Officer & Chief Accounting Officer Mr. Franklin V. Logan J.D. Executive Vice President, General Counsel & Secretary Mr. Darrell William Crate Chief Executive Officer & Director Mr. John Stuart Burns Executive Vice President of Government Relations