The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$14.78Fair value$27.50Bull$65.81
FairClose
52-week traded range
52W low $27.3252W high $38.35
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
COPT Defense Properties closed at $35.43, 28.8% above the consensus fair value of $27.50 drawn from 8 valuation models.
Financial DNA score 51/100 — Good. P/E of 26.4x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$26.60
-24.9%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$20.04
-43.4%
√(22.5 × EPS × BVPS)
EPS=1.34, BVPS=13.32 · outside Graham range (P/E 26.4, P/B 2.7) — asset-light, treat as a rough floor
P/E Fair Value
$26.80
-24.4%
EPS × 20x (sector P/E)
EPS=1.34, Sector P/E=20x
Peter Lynch (PEG)
$24.50
-30.9%
EPS × Growth% (PEG = 1 is fair)
EPS=1.34, g=18.3%
Dividend Discount (DDM)
$65.81
+85.8%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.22, r=10%, g=8%
Book Value (P/B)
$14.78
-58.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=13.32, ROE=10.4%, g=6%, r=10%
Reverse DCF
$35.43
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 18.3%
Margin of Safety
$18.36
-48.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=24.48, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.