US · PDM
Piedmont Office Realty Trust, Inc.
- Sector
- Real Estate · REIT - Office
- Headquarters
- Atlanta, GA 30342
- Website
- piedmontreit.com
Price · as of 2025-12-31
$8.33
Market cap 947.61M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $16.49 | +97.96% |
| Intrinsic Value(DCF) | $3.01 | -63.87% |
| Graham-Dodd Method(GD) | $8.23 | -1.24% |
| 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 | $8.54 | $11.80 | $0.28 | $2.38 | $0.62 |
| 2012 | $10.24 | $11.04 | $0.54 | $5.25 | $3.99 |
| 2013 | $9.12 | $8.92 | $1.60 | $5.01 | $7.14 |
| 2014 | $10.06 | $11.07 | $0.00 | $3.04 | $2.88 |
| 2015 | $11.49 | $9.07 | $0.00 | $6.75 | $13.30 |
| 2016 | $13.01 | $14.47 | $0.00 | $8.00 | $2.49 |
| 2017 | $11.79 | $12.17 | $0.00 | $5.05 | $10.68 |
| 2018 | $13.93 | $14.00 | $0.00 | $0.00 | $0.10 |
| 2019 | $16.24 | $17.23 | $5.96 | $10.09 | $17.27 |
| 2020 | $13.92 | $15.65 | $0.17 | $10.87 | $15.76 |
| 2021 | $13.33 | $12.85 | $0.00 | $0.99 | $0.00 |
| 2022 | $7.12 | $139.35 | $0.00 | $7.57 | $17.19 |
| 2023 | $5.98 | $17.12 | $0.00 | $0.24 | $0.00 |
| 2024 | $7.32 | $16.00 | $0.00 | $1.69 | $0.00 |
| 2025 | $7.52 | $16.49 | $0.00 | $8.23 | $0.00 |
AI valuation
Our deep-learning model estimates Piedmont Office Realty Trust, Inc.'s (PDM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $16.49
- Current price
- $8.33
- AI upside
- +97.96%
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
$3.01
-63.87% upside
Graham-Dodd
$8.23
-1.24% 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 |
| PDM | Piedmont Office Realty Tr… | $8.33 | 947.61M | +98% | -64% | -1% | — | -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 |
| 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 |
| CLDT | Chatham Lodging Trust | $7.71 | 374.06M | +256% | -53% | +117% | -94% | 24.76 | 0.50 | 1.26 | 7.14 | — | 0.50 | 3.52% | 8.98% | 5.10% | 2.01% | 0.94% | 1.24% | 0.51 | 1.03 | — | — | 3.44 | -27500.00% | -698.00% | -1237.00% | 17.19% | — | 5.69% | 0.00% | 0.00% | 16.33% | 27.13 | 11.22 | 2.44 | 0.58 |
| CSR | Centerspace | $62.90 | 1.06B | -13% | +4,343% | -96% | -30% | -434.94 | 1.44 | 2.97 | 11.38 | — | 1.45 | 3.05% | 29.19% | 4.98% | -0.35% | 6.16% | -0.13% | 1.41 | 2.32 | 0.10 | 0.09 | 5.58 | -18031.00% | 3531.00% | -3456.00% | 6.14% | 0.22 | 3.84% | 4.92% | -2141.30% | 5.36% | 19.94 | 31.97 | 5.82 | 0.21 |
| 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 |
| 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 |
| JBGS | JBG SMITH Properties | $15.21 | 896.66M | +16% | -61% | — | -94% | -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 |
| KW | Kennedy-Wilson Holdings, … | $10.88 | 1.5B | +66% | -60% | — | — | -38.15 | 0.80 | 2.42 | 15.17 | — | 0.82 | 70.34% | 12.89% | -6.21% | -2.01% | 1.06% | -0.46% | 2.99 | 0.26 | 1.02 | 0.99 | 11.84 | -7724.00% | -555.00% | -5455.00% | -5.95% | 0.10 | -1.19% | 11.18% | -426.40% | 44.78% | 85.44 | -76.51 | 11.01 | 0.16 |
| 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 Piedmont Office Realty Trust, Inc.
Piedmont Office Realty Trust, Inc. (NYSE: PDM) is an owner, manager, developer, redeveloper, and operator of high-quality, Class A office properties located primarily in select sub-markets within seven major Eastern U.S. office markets, with the majority of its revenue being generated from the Sunbelt. Its geographically-diversified, approximately $5 billion portfolio is currently comprised of approximately 17 million square feet. The Company is a fully-integrated, self-managed real estate investment trust (REIT) with local management offices in each of its markets and is investment-grade rated by S&P Global Ratings (BBB) and Moody's (Baa2). At the end of the third quarter, approximately 63% of the company's portfolio was ENERGY STAR certified and approximately 41% was LEED certified.
- CEO
- Christopher Brent Smith
- Employees
- 150
- Beta
- 1.23
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.01 ÷ $8.33) − 1 = -63.87% (DCF, example).