US · HPP
Hudson Pacific Properties, Inc.
- Sector
- Real Estate · REIT - Office
- Headquarters
- Los Angeles, CA 90025
- Website
- hudsonpacificproperties.com
Price · as of 2025-12-31
$9.31
Market cap 392.53M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $32.22 | +246.08% |
| Intrinsic Value(DCF) | $2.98 | -67.99% |
| Graham-Dodd Method(GD) | $4.47 | -52% |
| Graham Formula(GF) | — | — |
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 | $68.87 | $57.48 | $53.01 | $54.58 | $0.00 |
| 2012 | $106.61 | $143.37 | $0.00 | $45.10 | $0.00 |
| 2013 | $108.92 | $131.56 | $0.00 | $47.56 | $0.00 |
| 2014 | $156.37 | $181.52 | $0.01 | $60.56 | $74.25 |
| 2015 | $136.86 | $239.30 | $0.03 | $28.35 | $18.08 |
| 2016 | $173.19 | $182.50 | $0.00 | $96.30 | $56.48 |
| 2017 | $171.42 | $149.79 | $0.00 | $72.40 | $67.34 |
| 2018 | $180.06 | $200.57 | $0.00 | $75.08 | $36.38 |
| 2019 | $177.69 | $182.08 | $0.00 | $56.74 | $39.52 |
| 2020 | $164.86 | $175.12 | $20.08 | $51.68 | $0.63 |
| 2021 | $164.67 | $173.16 | $0.00 | $62.57 | $8.88 |
| 2022 | $51.47 | $166.33 | $12.49 | $16.34 | $0.00 |
| 2023 | $47.09 | $135.08 | $0.00 | $40.13 | $0.00 |
| 2024 | $22.05 | $115.79 | $4.62 | $21.79 | $50.47 |
| 2025 | $7.45 | $32.22 | $0.00 | $4.47 | $0.00 |
AI valuation
Our deep-learning model estimates Hudson Pacific Properties, Inc.'s (HPP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $32.22
- Current price
- $9.31
- AI upside
- +246.08%
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
$2.98
-67.99% upside
Graham-Dodd
$4.47
-52% upside
Graham Formula
—
— 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 |
| HPP | Hudson Pacific Properties… | $9.31 | 392.53M | +246% | -68% | -52% | — | -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 |
| CBL | CBL & Associates Properti… | $37.78 | 1.16B | +146% | -26% | -8% | +135% | 23.22 | 3.07 | 1.99 | 6.65 | 17.58 | 4.98 | 7.56% | 24.17% | 23.51% | 14.19% | 6.00% | 1.81% | 5.79 | 0.79 | — | — | 4.24 | 13209.00% | 1218.00% | -6450.00% | 6.24% | — | 3.09% | 0.00% | 0.00% | 13.39% | 22.67 | 44.13 | 5.48 | 0.60 |
| 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 |
| DEA | Easterly Government Prope… | $23.28 | 1.07B | +64% | 0% | — | -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 |
| DHC | Diversified Healthcare Tr… | $6.76 | 1.64B | +258% | -57% | -85% | — | -6.09 | 1.04 | 1.13 | 8.97 | — | 1.06 | -15.95% | -2.55% | -18.59% | -15.78% | -1.25% | -6.02% | 0.00 | -0.19 | — | — | -0.58 | -2323.00% | 284.00% | -11748.00% | -1.13% | — | -0.62% | 0.00% | 0.00% | 165.14% | -41.62 | -83.30 | 1.06 | 0.74 |
| 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 |
| 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 |
| 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 |
| SDHC | Smith Douglas Homes Corp. | $15.70 | 141.58M | +997% | +340% | — | +300% | 1.70 | 2.59 | 0.20 | 1.49 | — | 3.98 | 26.20% | 12.22% | 1.65% | 79.16% | 68.79% | 26.99% | 0.16 | 47.87 | 8.75 | 0.77 | -0.08 | -2458.00% | 2757.00% | -7966.00% | 8.00% | 0.40 | 9.20% | 20.98% | 35.70% | 58.83% | 1.51 | 11.82 | 0.18 | 5.40 |
| 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 Hudson Pacific Properties, Inc.
Hudson Pacific is a real estate investment trust with a portfolio of office and studio properties totaling nearly 19 million square feet, including land for development. Focused on premier West Coast epicenters of innovation, media and technology, its anchor tenants include Fortune 500 and leading growth companies such as Netflix, Google, Square, Uber, NFL Enterprises and more. Hudson Pacific is publicly traded on the NYSE under the symbol HPP, and listed as a component of the S&P MidCap 400 Index.
- CEO
- Victor J. Coleman
- Employees
- 740
- Beta
- 0.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.98 ÷ $9.31) − 1 = -67.99% (DCF, example).