US · DEA
Easterly Government Properties, Inc.
- Sector
- Real Estate · REIT - Office
- Headquarters
- Washington, DC 20037
- Website
- easterlyreit.com
Price · as of 2025-12-31
$23.56
Market cap 1.07B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $38.17 | +62.01% |
| Intrinsic Value(DCF) | $23.38 | -0.76% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $5.45 | -76.85% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $20.43 | $103.17 | $0.00 | $0.00 | $21.41 |
| 2015 | $24.66 | $352.25 | $0.00 | $20.41 | $0.00 |
| 2016 | $28.20 | $58.53 | $0.00 | $10.07 | $15.81 |
| 2017 | $30.02 | $22.91 | $1.40 | $0.00 | $8.01 |
| 2018 | $28.29 | $16.09 | $6.36 | $4.29 | $7.98 |
| 2019 | $42.13 | $35.07 | $0.00 | $0.00 | $11.12 |
| 2020 | $38.79 | $37.87 | $5.05 | $0.03 | $6.82 |
| 2021 | $38.68 | $72.75 | $4.85 | $3.18 | $17.32 |
| 2022 | $27.57 | $29.36 | $3.04 | $0.00 | $12.71 |
| 2023 | $24.84 | $28.65 | $5.57 | $0.00 | $3.00 |
| 2024 | $25.54 | $29.36 | $10.76 | $0.00 | $6.19 |
| 2025 | $23.58 | $38.17 | $23.25 | $0.00 | $5.45 |
AI valuation
Our deep-learning model estimates Easterly Government Properties, Inc.'s (DEA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $38.17
- Current price
- $23.56
- AI upside
- +62.01%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$23.38
-0.76% upside
Graham-Dodd
—
— upside
Graham Formula
$5.45
-76.85% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DEA | Easterly Government Prope… | $23.56 | 1.07B | +62% | -1% | — | -77% | 78.13 | 0.80 | 3.15 | 10.93 | — | 0.93 | -0.92% | 24.93% | 3.87% | 1.03% | 3.12% | 0.41% | 0.88 | 1.13 | 0.05 | 0.05 | 5.68 | -3696.00% | 1127.00% | 5937.00% | 24.47% | 0.19 | 9.65% | 8.93% | 697.70% | 49.78% | 26.33 | 8.51 | 6.56 | -0.23 |
| CIO | City Office REIT, Inc. | $6.99 | 282.14M | +169% | -31% | +5% | — | -11.48 | 0.27 | 1.15 | 10.97 | -7.56 | 0.28 | 59.41% | 10.92% | -10.33% | -2.27% | 1.35% | -1.15% | 0.88 | 0.57 | 0.32 | 0.23 | 8.36 | 15200.00% | -445.00% | 287.00% | 29.93% | 0.19 | 4.24% | 11.93% | -137.00% | 17.70% | 44.15 | 14.01 | 4.82 | 0.33 |
| GPMT | Granite Point Mortgage Tr… | $1.74 | 82.76M | +3,095% | -55% | +316% | — | -2.08 | 0.16 | 0.59 | 20.64 | — | 0.16 | 83.02% | 43.59% | -28.33% | -7.02% | 3.47% | -2.13% | 2.09 | 0.65 | 0.20 | 3.60 | 18.89 | -7370.00% | -18777.00% | -10000.00% | 0.00% | 0.00 | 0.00% | 0.00% | 0.00% | 362.67% | 18.54 | — | 8.08 | -0.51 |
| HPP | Hudson Pacific Properties… | $7.24 | 392.53M | +345% | -59% | -38% | — | -0.58 | 0.11 | 0.40 | -11.86 | — | 0.13 | -42.13% | -5.72% | -66.38% | -19.64% | -0.90% | -7.43% | 0.12 | -0.28 | 1.01 | 1.01 | -4.53 | -2907.00% | -130.00% | -3015.00% | 29.71% | 0.35 | 1.87% | 0.11% | -0.10% | 1308.11% | -11.32 | 5.44 | 0.65 | 0.14 |
| MFA | MFA Financial, Inc. | $10.11 | 1.03B | +259% | -60% | +101% | +3,473% | 6.00 | 0.58 | 1.21 | 1.23 | 5.72 | 0.58 | 96.18% | 78.84% | 20.20% | 9.64% | 11.21% | 1.45% | 0.00 | 1.34 | — | — | -0.31 | 10488.00% | 21302.00% | -6190.00% | 7.19% | — | 1.24% | 3.80% | 22.80% | 860.43% | 1.23 | 11.12 | 0.97 | 0.11 |
| ORC | Orchid Island Capital, In… | $7.44 | 1.13B | +1,444% | -31% | — | +3,701% | 6.02 | 0.70 | 5.33 | 22.54 | 5.29 | 0.70 | 97.78% | 88.59% | 88.59% | 15.59% | 2.83% | 1.83% | 7.47 | 0.52 | 0.08 | 0.08 | 20.48 | 11379.00% | 22995.00% | 7980.00% | 12.58% | 0.01 | 2.14% | 18.69% | 112.50% | 18.69% | 65.88 | 86.98 | 58.36 | -0.86 |
| PDM | Piedmont Office Realty Tr… | $7.59 | 947.61M | +117% | -60% | +8% | — | -11.19 | 0.63 | 1.66 | 11.82 | -238.73 | 0.71 | -20.72% | 14.06% | -14.80% | -5.43% | 2.05% | -2.05% | 1.52 | 0.62 | 2.00 | 1.97 | 8.37 | 469.00% | -93.00% | -110432.00% | 15.02% | 1.25 | 3.63% | 0.00% | 0.00% | 13.02% | 40.40 | 22.83 | 5.68 | -0.31 |
| PLYM | Plymouth Industrial REIT,… | $21.98 | 979.23M | +28% | -68% | -37% | +4% | 5.17 | 1.27 | 3.71 | 5.10 | 0.36 | 1.37 | 68.89% | 18.22% | 70.25% | 26.80% | 2.79% | 10.13% | 1.11 | 0.97 | 0.42 | 0.17 | 2.35 | 144500.00% | -75.00% | 1734.00% | 13.05% | 0.93 | 7.54% | 5.92% | 30.60% | 37.17% | 37.76 | 14.21 | 6.88 | 0.70 |
| TWO | Two Harbors Investment Co… | $10.33 | 1.09B | +746% | +219% | — | — | -2.34 | 0.59 | 1.12 | 5.39 | — | -1.68 | 98.66% | 44.15% | -47.70% | -23.24% | 14.27% | -3.94% | 4.79 | 0.86 | 0.19 | 0.97 | 18.36 | -28397.00% | 1260.00% | -11734.00% | -1.42% | 0.01 | -0.51% | 20.91% | -49.00% | 21.08% | 5.39 | -150.52 | 2.38 | -1.01 |
About Easterly Government Properties, Inc.
Easterly Government Properties, Inc. (NYSE:DEA) is based in Washington, D.C., and focuses primarily on the acquisition, development and management of Class A commercial properties that are leased to the U.S. Government. Easterly's experienced management team brings specialized insight into the strategy and needs of mission-critical U.S. Government agencies for properties leased to such agencies either directly or through the U.S. General Services Administration (GSA).
- CEO
- Darrell William Crate
- Employees
- 50
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($23.38 ÷ $23.56) − 1 = -0.76% (DCF, example).