Easterly Government Properties, Inc. (DEA)
Real Estate Investment Trusts · Financial Services · $251M
Intrinsic Value (Consensus)
$9.28
Current Price
$5.40
Margin of Safety
+71.9%
71.9% Below Intrinsic Value
Value: $9
Price: $5
Valuation Model Estimates
Current Price: $5.40
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance