US · JBGS
JBG SMITH Properties
- Sector
- Real Estate · REIT - Office
- Headquarters
- Bethesda, MD 20814
- Website
- jbgsmith.com
Price · as of 2025-12-31
$14.71
Market cap 896.66M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $17.69 | +20.26% |
| Intrinsic Value(DCF) | $6.00 | -59.21% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.99 | -93.29% |
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 | |||||
| 2014 | |||||
| 2015 | $19.75 | $3.03 | |||
| 2016 | $20.04 | $5.05 | |||
| 2017 | $25.58 | $10.57 | $1.53 | $21.11 | $0.00 |
| 2018 | $30.99 | $12.40 | $0.00 | $13.23 | $8.68 |
| 2019 | $29.84 | $23.34 | $0.00 | $13.52 | $4.27 |
| 2020 | $27.22 | $21.03 | $0.59 | $8.20 | $0.00 |
| 2021 | $24.18 | $19.10 | $2.01 | $5.72 | $0.00 |
| 2022 | $13.39 | $17.07 | $1.56 | $12.55 | $2.81 |
| 2023 | $16.01 | $13.77 | $0.00 | $3.93 | $0.00 |
| 2024 | $14.58 | $14.81 | $0.00 | $1.83 | $1.40 |
| 2025 | $15.01 | $17.69 | $0.00 | $0.00 | $0.99 |
AI valuation
Our deep-learning model estimates JBG SMITH Properties's (JBGS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $17.69
- Current price
- $14.71
- AI upside
- +20.26%
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
$6.00
-59.21% upside
Graham-Dodd
—
— upside
Graham Formula
$0.99
-93.29% 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 |
| JBGS | JBG SMITH Properties | $14.71 | 896.66M | +20% | -59% | — | -93% | -7.27 | 0.87 | 2.03 | 5.51 | -27.27 | 0.90 | -14.46% | -1.29% | -27.89% | -9.38% | -0.23% | -2.96% | 0.00 | -0.04 | — | — | -0.44 | 2667.00% | -890.00% | -18265.00% | 7.25% | — | 2.73% | 4.79% | -34.80% | 300.65% | -145.36 | 12.77 | 1.88 | 0.03 |
| AAT | American Assets Trust, In… | $19.52 | 1.2B | +135% | -55% | — | -79% | 16.68 | 1.03 | 2.73 | 9.97 | — | 1.05 | 61.12% | 33.45% | 16.36% | 6.13% | 5.24% | 2.30% | 1.48 | 1.87 | 2.04 | 2.04 | 5.68 | -213.00% | -473.00% | -3071.00% | 7.97% | 1.54 | 3.44% | 8.84% | 147.50% | 11.43% | 18.96 | 29.17 | 6.34 | 0.59 |
| ALEX | Alexander & Baldwin, Inc. | $20.79 | 1.51B | +13% | -53% | -79% | -16% | 20.47 | 1.24 | 5.24 | 13.34 | 19.99 | 1.29 | 45.49% | 33.71% | 25.58% | 6.03% | 5.49% | 3.65% | 0.47 | 3.13 | 0.26 | 0.26 | 3.50 | 10244.00% | 1331.00% | 3152.00% | 3.81% | 0.47 | 3.26% | 5.24% | 107.30% | 6.30% | 21.07 | 35.60 | 7.10 | 0.62 |
| 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 |
| ELME | Elme Communities | $2.15 | 189.55M | +1,064% | — | — | — | -1.22 | 0.79 | — | 25.96 | -0.11 | 0.79 | 0.00% | — | — | -23.35% | -35.86% | -7.79% | 0.00 | 3.82 | — | — | 30.24 | 106667.00% | -10000.00% | -3450.00% | 33.02% | — | 18.26% | 33.79% | -41.30% | 1107.80% | 9.36 | -18.37 | — | 0.63 |
| HOUS | Anywhere Real Estate Inc. | $17.64 | 1.98B | -12% | -91% | — | — | -3.05 | 0.25 | 0.07 | 12.70 | -9.95 | -0.37 | 34.68% | 1.12% | -2.25% | -7.83% | 1.37% | -2.21% | 1.95 | 0.42 | 0.42 | 0.27 | 11.22 | 3068.00% | 99.00% | -7739.00% | 6.71% | 0.07 | 0.57% | 0.77% | -2.40% | 18.83% | 51.98 | 127.95 | 0.58 | 0.13 |
| 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 |
| 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 |
| PEB | Pebblebrook Hotel Trust | $12.83 | 1.52B | +31,809% | -60% | +43% | — | -24.26 | 0.61 | 1.02 | 15.29 | -18.55 | 0.61 | -6.69% | 5.10% | -4.46% | -2.41% | 1.47% | -1.13% | 1.17 | 0.73 | 2.08 | 2.08 | 9.80 | 13077.00% | 153.00% | -4461.00% | 10.09% | 2.38 | 2.98% | 0.00% | 0.00% | 5.21% | 55.88 | 27.60 | 2.85 | 0.28 |
| RLJ | RLJ Lodging Trust | $8.02 | 1.21B | +225% | -40% | +94% | -83% | 39.54 | 0.56 | 0.90 | 2.47 | — | 0.56 | -0.87% | 9.38% | 2.29% | 1.39% | 4.24% | 0.64% | 0.00 | 1.13 | 8.62 | 8.62 | -1.25 | -9452.00% | -143.00% | -1458.00% | 19.99% | 4.78 | 8.16% | 0.00% | 0.00% | 194.15% | 6.39 | 3.32 | 0.60 | 0.76 |
About JBG SMITH Properties
JBG SMITH is an S&P 400 company that owns, operates, invests in and develops a dynamic portfolio of high-growth mixed-use properties in and around Washington, DC. Through an intense focus on placemaking, JBG SMITH cultivates vibrant, amenity-rich, walkable neighborhoods throughout the Capital region, including National Landing where it serves as the exclusive developer for Amazon's new headquarters. JBG SMITH's portfolio currently comprises 20.7 million square feet of high-growth office, multifamily and retail assets, 98% at our share of which are Metro-served. It also maintains a development pipeline encompassing 17.1 million square feet of mixed-use development opportunities.
- CEO
- W. Matthew Kelly
- Employees
- 645
- Beta
- 1.12
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.00 ÷ $14.71) − 1 = -59.21% (DCF, example).