Easterly Government Properties, Inc. (DEA)
Real Estate Investment Trusts · Financial Services · $1.1B
Intrinsic Value (Consensus)
$9.28
Current Price
$23.86
Margin of Safety
-61.1%
61.1% Above Intrinsic Value
Value: $9
Price: $24
Valuation Model Estimates
Current Price: $23.86
DCF (Discounted Cash Flow)
$241.21
Graham Number
$13.16
Earnings Power Value
$2.62
Relative Value (P/E)
$5.40
Dividend Discount Model
$150.00
Consensus Value
$9.28
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
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%.
Health Score
C
53
Profitability
12/25
Strength
15/25
Valuation
7/25
Growth
19/25
Financial Health Signals
Elevated debt — Debt/Equity ratio is 126%
Strong earnings growth (20% YoY)
Solid dividend yield (8.3%)
High free cash flow yield (21.6%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $0.27
- EPS (Forward)
- $0.32
- Book Value
- $28.49
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 1.0%
- Debt/Equity
- 126%
- Revenue Growth
- 11.3%
- Earnings Growth
- 20.0%
- Dividend Yield
- 8.3%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance