Easterly Government Properties, Inc.

DEA US Real Estate Office REITs
S&P 600
$23.89
-0.08%
Delayed · cached 15 min

Fair value analysis

DEA
Easterly Government Properties, Inc.
Real EstateOffice REITs
$23.89
Close used for this calculation
$6.25Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
26/100
Profitability11/25
Returns0/25
Balance Sheet8/25
Efficiency7/25
Growth8/25
Weak
Quality radar
26Prof.11/25Ret.0/25Eff.7/25B.Sht8/25Growth8/25

Consensus fair value

$6.25
Above FV
▼ -73.8% against the close used
Model range $2.55 – $108.49
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$2.55Fair value$6.25Bull$108.49
FairClose
52-week traded range
52W low $20.5652W high $25.63

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Easterly Government Properties, Inc. closed at $23.89, 282.2% above the consensus fair value of $6.25 drawn from 8 valuation models.

Financial DNA score 26/100 — Weak. P/E of 88.5x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$5.36
-77.6%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$13.07
-45.3%
√(22.5 × EPS × BVPS)
EPS=0.27, BVPS=28.11 · outside Graham range (P/E 88.5, P/B 0.9) — asset-light, treat as a rough floor
P/E Fair Value
$5.40
-77.4%
EPS × 20x (sector P/E)
EPS=0.27, Sector P/E=20x
Peter Lynch (PEG)
$2.55
-89.3%
EPS × Growth% (PEG = 1 is fair)
EPS=0.27, g=9.4%
Dividend Discount (DDM)
$108.49
+354.1%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=2.01, r=10%, g=8%
Book Value (P/B)
$2.81
-88.2%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=28.11, ROE=1%, g=6%, r=10%
Reverse DCF
$23.89
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 27.4% | Historical: 9.4%
Margin of Safety
$5.96
-75.1%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=7.94, 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.

Educational data only. Not a recommendation to buy, sell or hold any security.