Company Valuation: Piedmont Realty Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 2,282 1,132 879.6 1,135 1,038 1,218 - -
Change - -50.41% -22.26% 28.99% -8.47% 17.24% - -
Enterprise Value (EV) 1 4,157 1,132 2,933 3,247 3,262 3,258 3,408 3,377
Change - -72.78% 159.24% 10.7% 0.47% -0.15% 4.62% -0.92%
P/E -1,838x 7.71x -18.2x -14.3x -12.4x - 81.8x 32.6x
PBR 1.27x - 0.51x 0.72x 0.69x 0.83x 0.85x 0.86x
PEG - -0x 0x -0.2x -2.65x - - 0x
Capitalization / Revenue 4.32x 2.01x 1.52x 1.99x 1.84x 2.1x 2.04x 1.98x
EV / Revenue 7.86x 2.01x 5.08x 5.69x 5.77x 5.61x 5.71x 5.49x
EV / EBITDA 14x 3.61x 9.24x 10.5x 10.6x 10.2x 10.2x 9.74x
EV / EBIT 51.4x 19.5x 61.3x 80.4x 41.1x 38.8x 29.5x 26.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.84 - 0.67 0.5 0.5 - 0.355 0.54
Rate of return 4.57% - 9.42% 5.46% 6% - 3.65% 5.55%
EPS 2 -0.01 1.19 -0.39 -0.64 -0.67 - 0.119 0.2986
Distribution rate -8,400% - -172% -78.1% -74.6% - 298% 181%
Net sales 1 528.7 563.8 577.8 570.3 565 580.3 597.1 614.6
EBITDA 1 297.7 313.5 317.4 310 307.3 320.5 332.6 346.7
EBIT 1 80.92 58.05 47.82 40.41 79.44 83.98 115.7 129.2
Net income 1 -1.153 146.8 -48.39 -79.07 -83.62 -42.7 -8.614 8.12
Net Debt 1 1,875 - 2,054 2,113 2,224 2,040 2,190 2,159
Reference price 2 18.380 9.170 7.110 9.150 8.340 9.730 9.730 9.730
Nbr of stocks (in thousands) 124,137 123,395 123,713 124,000 124,519 125,133 - -
Announcement Date 2/7/22 2/8/23 2/7/24 2/13/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 5.61x10.16x-.--% 1.22B
32.66x7.38x12.99x4.21% 10.82B
25.58x16.69x27.16x3.85% 7.2B
23.72x16.2x27.09x4.28% 5.49B
211.71x8x12.51x4.36% 4.87B
9.77x11.98x15.41x6.26% 4.48B
37.66x12.14x15.85x6.46% 4.31B
160.45x7.84x13.67x5.92% 4.28B
26.09x8.7x16.13x3.45% 4.19B
-26.43x10.32x24.21x4.28% 4.12B
Average 55.69x 10.49x 17.52x 4.31% 5.1B
Weighted average by Cap. 52.08x 10.85x 18.07x 4.54%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. PDM Stock
  4. Valuation Piedmont Realty Trust, Inc.