Copper Property CTL Pass Through Trust (CPPTL)
Real Estate · Real Estate · $945M
Intrinsic Value (Consensus)
$10.85
Current Price
$12.60
Margin of Safety
-13.9%
13.9% Above Intrinsic Value
Value: $11
Price: $13
Valuation Model Estimates
Current Price: $12.60
DCF (Discounted Cash Flow)
$11.40
Graham Number
$13.28
Earnings Power Value
$6.12
Relative Value (P/E)
$12.60
Dividend Discount Model
Not applicable
—
Consensus Value
$10.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $0.63
- EPS (Forward)
- $0.64
- Book Value
- $12.43
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- 5.0%
- Debt/Equity
- —
- Revenue Growth
- N/A
- Earnings Growth
- 2.0%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance