image
Equity Commonwealth EQC
Real Estate - REIT - Office - NYSE - US
Watchlist
$ 1.58
-1.25 %
$ 170 M
Market Cap
4.16
P/E
1. INTRINSIC VALUE

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

The intrinsic value of one EQC stock under the worst case scenario is HIDDEN Compared to the current market price of 1.58 USD, Equity Commonwealth is HIDDEN

EQC Intrinsic Value
HIDDEN
SHOW

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

The intrinsic value of one EQC stock under the base case scenario is HIDDEN Compared to the current market price of 1.58 USD, Equity Commonwealth is HIDDEN

EQC Intrinsic Value
HIDDEN
SHOW

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

The intrinsic value of one EQC stock under the best case scenario is HIDDEN Compared to the current market price of 1.58 USD, Equity Commonwealth is HIDDEN

EQC Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart EQC

image
1M --%
6M 16%
1Y 23%
3Y 6%
5Y -2%
All
$1.9$1.9$1.9$1.9$1.8$1.8$1.8$1.8$1.7$1.7$1.7$1.7$1.6$1.6$1.6$1.6$1.5$1.5$1.5$1.5$1.4$1.4$1.4$1.415 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
48 M REVENUE
-20.73%
Growth Rates
1Year -20.73%
3Years -6.13%
5Years -17.80%
7Years -24.42%
10Years -25.09%
17.9 M OPERATING INCOME
183.75%
Growth Rates
1Year 183.75%
3Years 45.76%
5Years -27.17%
7Years -11.16%
10Years 8.90%
31.7 M NET INCOME
-65.32%
Growth Rates
1Year -65.32%
3Years 57.81%
5Years -42.23%
7Years 0.96%
10Years 2.82%
99.1 M OPERATING CASH FLOW
-18.92%
Growth Rates
1Year -18.92%
3Years 83.25%
5Years 0.04%
7Years -0.12%
10Years -6.80%
13.9 M INVESTING CASH FLOW
344.65%
Growth Rates
1Year 344.65%
3Years 59.35%
5Years -57.43%
7Years -39.43%
10Years -33.35%
-11.1 M FINANCING CASH FLOW
97.93%
Growth Rates
1Year 97.93%
3Years 61.53%
5Years 56.29%
7Years 37.72%
10Years 35.16%
14 M REVENUE
-0.86%
Growth Rates
1Year -20.73%
3Years -6.13%
5Years -17.80%
7Years -24.42%
10Years -25.09%
-5.98 M OPERATING INCOME
-16.02%
Growth Rates
1Year 183.75%
3Years 45.76%
5Years -27.17%
7Years -11.16%
10Years 8.90%
-26.2 M NET INCOME
-108.44%
Growth Rates
1Year -65.32%
3Years 57.81%
5Years -42.23%
7Years 0.96%
10Years 2.82%
33.1 M OPERATING CASH FLOW
0.60%
Growth Rates
1Year -18.92%
3Years 83.25%
5Years 0.04%
7Years -0.12%
10Years -6.80%
-1.78 M INVESTING CASH FLOW
69.66%
Growth Rates
1Year 344.65%
3Years 59.35%
5Years -57.43%
7Years -39.43%
10Years -33.35%
-2 M FINANCING CASH FLOW
2.44%
Growth Rates
1Year 97.93%
3Years 61.53%
5Years 56.29%
7Years 37.72%
10Years 35.16%
Balance Sheet Equity Commonwealth
image
Current Assets 161 M
Cash & Short-Term Investments 161 M
Receivables 613 K
Other Current Assets 0
Non-Current Assets 132 M
Long-Term Investments 0
PP&E 0
Other Non-Current Assets 132 M
54.67 %45.13 %Total Assets$293.6m
Current Liabilities 14.8 M
Accounts Payable 10.9 M
Short-Term Debt 0
Other Current Liabilities 3.84 M
Non-Current Liabilities 100 M
Long-Term Debt 0
Other Non-Current Liabilities 100 M
9.50 %3.35 %87.15 %Total Liabilities$114.8m
EFFICIENCY
Earnings Waterfall Equity Commonwealth
image
Revenue 48 M
Cost Of Revenue 0
Gross Profit 48 M
Operating Expenses 30.1 M
Operating Income 17.9 M
Other Expenses -13.8 M
Net Income 31.7 M
50m50m45m45m40m40m35m35m30m30m25m25m20m20m15m15m10m10m5m5m0048m048m(30m)18m14m32mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
100.00% GROSS MARGIN
100.00%
Averages
1Year 100.00%
3Years 72.11%
5Years 65.63%
7Years 64.47%
10Years 62.42%
37.28% OPERATING MARGIN
37.28%
Averages
1Year 37.28%
3Years -4.26%
5Years -6.34%
7Years 6.06%
10Years 8.33%
49.33% NET MARGIN
49.33%
Averages
1Year 49.33%
3Years 82.11%
5Years 179.78%
7Years 203.25%
10Years 149.19%
13.25% ROE
13.25%
Averages
1Year 13.25%
3Years 6.04%
5Years 6.30%
7Years 7.90%
10Years 6.63%
8.06% ROA
8.06%
Averages
1Year 8.06%
3Years 4.28%
5Years 5.22%
7Years 6.95%
10Years 5.64%
6.51% ROIC
6.51%
Averages
1Year 6.51%
3Years 1.77%
5Years 0.99%
7Years 1.14%
10Years 1.26%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Equity Commonwealth
image
140m140m120m120m100m100m80m80m60m60m40m40m20m20m0020162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 31.7 M
Depreciation & Amortization 11.6 M
Capital Expenditures 0
Stock-Based Compensation 9.1 M
Change in Working Capital 0
Others 46.7 M
Free Cash Flow 99.1 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Equity Commonwealth
image
EQC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
19 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
20.0020.0018.0018.0016.0016.0014.0014.0012.0012.0010.0010.008.008.006.006.004.004.002.002.000.000.004.253.512.510.253.54.501919.000.000.000.00201820182019201920202020202220222023202320242024
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 12
6. Ownership
Insider Ownership Equity Commonwealth
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
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Equity Commonwealth Declares Its Final Cash Liquidating Distribution of $1.60 Per Common Share and Its Plan to Delist from NYSE CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) (the “Company”) announced today that its Board of Trustees has authorized the Company's final cash liquidating distribution of $1.60 per common share (the “Final Cash Liquidating Distribution”) which will be paid on April 22, 2025 to shareholders of record on April 11, 2025. This brings the aggregate cash liquidating distributions to $20.60 per common share, inclusive of the $19.00 per share paid in December. The Company also intends to. businesswire.com - 2 weeks ago
Equity Commonwealth (EQC) Q4 2024 Earnings Call Transcript Equity Commonwealth (NYSE:EQC ) Q4 2024 Results Conference Call February 27, 2025 2:00 PM ET Company Participants Bill Griffiths - Chief Financial Officer Operator Good afternoon, and thanks for joining this call to discuss Equity Commonwealth's progress for the year ended December 31, 2024, and an update on the wind-down process. [Operator Instructions] As a reminder, this conference is being recorded. seekingalpha.com - 1 month ago
Equity Commonwealth Completes Sale of 1225 Seventeenth Street Plaza and Reports 2024 Results CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) (the “Company”) announced today that it closed on the sale of its last remaining property, 1225 Seventeenth Street, a 709,402 square foot office property in Denver, Colorado, for a gross sale price of $132.5 million, on February 25, 2025. The net purchase price was approximately $124.4 million after credits primarily for contractual lease costs. With this sale of its last remaining property, the Company is also updating the estimated agg. businesswire.com - 1 month ago
Equity Commonwealth Announces Time Change for Its Fourth Quarter and Full Year 2024 Conference Call CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) (“the Company”) announced today a change to the timing of the previously announced fourth quarter and full year 2024 conference call. The call will now be held on Thursday, February 27, 2025, at 1:00 pm Central Time, rather than the previously scheduled time of 9:00 am Central Time. As previously announced, the Company's fourth quarter and full year results will be released before the market opens on Thursday, February 27, 2025. The conf. businesswire.com - 1 month ago
Equity Commonwealth Agrees to Sell 1225 Seventeenth Street Plaza CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) (“the Company”) announced today that it is under contract to sell its last remaining property, 1225 Seventeenth Street, a 709,402 square foot office property in Denver, Colorado, for a gross sale price of $132.5 million. The net purchase price is expected to be approximately $124.4 million after credits primarily for contractual lease costs. The buyer has completed due diligence, and the earnest money deposit is non-refundable. The sale. businesswire.com - 2 months ago
Equity Commonwealth Announces Tax Treatment of 2024 Distributions CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) today announced the tax treatment of its 2024 common and preferred share distributions, which is as follows: Common Stock (CUSIP No. 294628102) Record Date Payment Date Total Distribution per Share 2024 Cash Liquidation Distribution1 11/25/2024 12/6/2024 $ 19.00 $ 19.00 Series D Cumulative Convertible Preferred Stock (CUSIP No. 294628201) Record Date Payment Date Total Distribution per Share 2024 Taxable Ordinary Dividends 2024 Section 1. businesswire.com - 2 months ago
Equity Commonwealth Announces Fourth Quarter and Full Year 2024 Conference Call CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) announced today that the company will release its fourth quarter and full year 2024 results before the market opens on Thursday, February 27, 2025. A conference call to discuss those results will be held on Thursday, February 27, 2025, at 9:00 am Central Time. The conference call will be available via live audio webcast on the Investor Relations section of the company's website (www.eqcre.com). A replay of the audio webcast will also be. businesswire.com - 2 months ago
The State Of REITs: January 2025 Edition The REIT sector took a beating in December with an average total return of -6.85% but still finished in the black for full year 2024 (+3.70%). Small cap (-5.98%) and mid cap REITs (-6.62%) outperformed large caps (-7.43%) and micro caps (-8.63%) in December. Only 9.68% of REIT securities had a positive total return in December. 55.63% had a positive total return for all of 2024. seekingalpha.com - 2 months ago
'Tis The Season For REIT Dividends U.S. equity markets climbed to fresh record-highs while benchmark interest rates dipped sharply, as investors parsed inflation data and deliberated the potential implementation and impacts of Trump Administration policies. Markets cheered the nomination of Scott Bessent for US Treasury Secretary, reflecting expectations that the implementation of hawkish trade and immigration policies would consider the impacts on U.S. financial markets. Extending its post-election gains to around 6%, the S&P 500 advanced another 1.2% this week. The Small-Cap 600 gained 1.1% this week - lifting its post-election gains to over 10%. seekingalpha.com - 4 months ago
Equity Commonwealth Completes Sale of 1250 H Street CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) announced it completed the sale of 1250 H Street, a 196,000 square foot office property, located in Washington, D.C., for a sales price of $27.5 million. About Equity Commonwealth Equity Commonwealth (NYSE: EQC) is a Chicago based, internally managed and self-advised real estate investment trust (REIT). Regulation FD Disclosures We use any of the following to comply with our disclosure obligations under Regulation FD: press releases, SEC. businesswire.com - 4 months ago
Equity Commonwealth Declares Initial Cash Liquidating Distribution of $19.00 Per Common Share and Announces Ex-Dividend Date CHICAGO--(BUSINESS WIRE)--Equity Commonwealth (NYSE: EQC) (the “Company”) announced today that its Board of Trustees has authorized an initial cash liquidating distribution of $19.00 per common share (the “Initial Liquidating Distribution”) which will be paid on December 6, 2024 to shareholders of record on November 25, 2024. The Company is also updating the estimated aggregate shareholder liquidating distribution range of $19.50 to $21.00 per common share disclosed in its definitive proxy stat. businesswire.com - 5 months ago
Equity Commonwealth: No Upside In Liquidation Equity Commonwealth is liquidating, with a final distribution value range of $19.5 - $21 per share, expected to delist in Q2 2025. The company has sold most assets, with a significant write-down on Texas properties, reflecting broader office REIT market trends. The remaining Denver property is valued at $153 million (likely to be written down on sale), contributing to a total cash value of around $2.25 billion, an insufficient 4% upside. seekingalpha.com - 5 months ago
8. Profile Summary

Equity Commonwealth EQC

image
COUNTRY US
INDUSTRY REIT - Office
MARKET CAP $ 170 M
Dividend Yield 0.00%
Description Equity Commonwealth (NYSE: EQC) is a Chicago based, internally managed and self-advised real estate investment trust (REIT) with commercial office properties in the United States. EQC's same property portfolio is comprised of 4 properties and 1.5 million square feet.
Contact Two North Riverside Plaza, Chicago, IL, 60606 https://www.eqcre.com
IPO Date Dec. 17, 1986
Employees 22
Officers Mr. Orrin S. Shifrin J.D. Executive Vice President, General Counsel & Secretary Mr. David S. Weinberg J.D. Executive Vice President & Chief Operating Officer Mr. David A. Helfand President, Chief Executive Officer & Chairman of the Board Mr. William H. Griffiths Executive Vice President, Chief Financial Officer & Treasurer Mr. Andrew M. Levy Senior Vice President & Chief Accounting Officer