US · PGRE
Paramount Group, Inc.
- Sector
- Real Estate · REIT - Office
- Headquarters
- New York City, NY 10019
- Website
- paramount-group.com
Price · as of 2024-12-31
—
Market cap 1.45B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.08 | — |
| Intrinsic Value(DCF) | $1.81 | — |
| Graham-Dodd Method(GD) | $11.82 | — |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | $0.00 | $1.07 | |||
| 2014 | $13.90 | $62.33 | $0.00 | $15.55 | $914.70 |
| 2015 | $11.77 | $11.96 | $0.00 | $11.58 | $0.00 |
| 2016 | $12.64 | $42.90 | $0.00 | $11.16 | $0.00 |
| 2017 | $11.45 | $22.16 | $0.00 | $13.10 | $4.79 |
| 2018 | $11.63 | $15.54 | $2.14 | $10.31 | $0.52 |
| 2019 | $9.94 | $12.56 | $1.59 | $9.03 | $0.00 |
| 2020 | $9.07 | $14.65 | $1.60 | $9.49 | $0.00 |
| 2021 | $9.47 | $13.32 | $1.60 | $11.83 | $0.09 |
| 2022 | $4.56 | $11.65 | $1.08 | $10.64 | $0.00 |
| 2023 | $4.58 | $18.36 | $0.00 | $5.14 | $0.00 |
| 2024 | $4.28 | $23.08 | $0.00 | $11.82 | $0.00 |
AI valuation
Our deep-learning model estimates Paramount Group, Inc.'s (PGRE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.08
- Current price
- —
- AI upside
- —
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
$1.81
— upside
Graham-Dodd
$11.82
— 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 |
| PGRE | Paramount Group, Inc. | $6.54 | 1.45B | +253% | -72% | +81% | — | 458.25 | 0.30 | 1.23 | 11.76 | — | 0.30 | 59.96% | 19.58% | -6.11% | 0.06% | 2.28% | 0.03% | 1.17 | 0.95 | 7.76 | 6.25 | 9.17 | -8250.00% | 197.00% | -465.00% | 28.49% | 2.21 | 4.07% | 2.45% | 1125.00% | 10.40% | 28.53 | 15.97 | 5.59 | 0.25 |
| ARI | Apollo Commercial Real Es… | $9.93 | 1.38B | +244% | -24% | -86% | -15% | 11.69 | 0.80 | 2.09 | 15.48 | — | 0.80 | 80.05% | 65.36% | 17.84% | 6.79% | 5.27% | 1.38% | 4.27 | 1.01 | 0.30 | 0.30 | 13.00 | -18351.00% | 128.00% | 3759.00% | 2.86% | 0.20 | 0.48% | 10.36% | 121.20% | 10.36% | 19.94 | 218.85 | 13.03 | 0.16 |
| ARR | ARMOUR Residential REIT, … | $16.67 | 1.87B | +1,743% | -16% | — | +8,819% | 7.93 | 0.74 | 1.29 | 20.27 | — | 0.74 | 97.02% | 73.91% | 24.72% | 11.69% | 9.00% | 1.23% | 7.94 | 1.50 | 0.01 | 0.01 | 18.53 | -74706.00% | 44408.00% | -5250.00% | 7.40% | 0.01 | 1.16% | 16.89% | 133.90% | 18.08% | 20.27 | 157.46 | 14.98 | -0.96 |
| EFC | Ellington Financial Inc. | $13.67 | 1.37B | -39% | -64% | — | +117% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| ELME | Elme Communities | $16.65 | 1.47B | +50% | — | — | — | -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 |
| JBGS | JBG SMITH Properties | $18.77 | 1.16B | -6% | -68% | — | -95% | -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 |
| LADR | Ladder Capital Corp | $10.69 | 1.36B | +149% | -59% | -97% | — | 20.63 | 0.89 | 3.35 | 17.63 | — | 1.68 | 71.77% | 62.04% | 16.36% | 4.22% | 5.55% | 1.27% | 2.37 | 1.39 | 0.50 | 20.40 | 12.79 | -4070.00% | -2326.00% | -3502.00% | 6.62% | 0.80 | 2.09% | 8.94% | 184.30% | 9.83% | 19.67 | 55.00 | 12.20 | 0.36 |
| PDM | Piedmont Office Realty Tr… | $8.23 | 1.02B | +100% | -63% | -0% | — | -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 | $10.29 | 1.22B | +39,686% | -50% | +78% | — | -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 |
| TRTX | TPG RE Finance Trust, Inc… | $9.05 | 708.27M | +253% | -62% | -100% | +959% | 11.21 | 0.63 | 2.03 | 2.24 | — | 0.63 | 79.30% | 72.97% | 18.14% | 5.53% | 10.78% | 1.48% | 0.00 | 1.28 | 60.19 | 60.19 | -0.33 | -2597.00% | 12325.00% | -1540.00% | 13.36% | 46.58 | 4.04% | 13.47% | 151.00% | 381.82% | 2.43 | 6.52 | 1.77 | 0.20 |
| VRE | Veris Residential, Inc. | $14.92 | 1.39B | +175% | -16% | +10% | — | 23.39 | 1.53 | 216.16 | 2.13 | — | 1.53 | -3398.49% | -2836.40% | 924.20% | 6.68% | -17.13% | 2.64% | 1.19 | -2.61 | 0.08 | 6.29 | 5.41 | -42000.00% | -9700.00% | 1852.00% | 3.12% | 0.21 | 4.09% | 0.00% | 0.00% | 17.79% | -2.30 | 9.68 | 65.35 | -0.44 |
About Paramount Group, Inc.
Headquartered in New York City, Paramount Group, Inc. is a fully-integrated real estate investment trust that owns, operates, manages, acquires and redevelops high-quality, Class A office properties located in select central business district submarkets of New York City and San Francisco. Paramount is focused on maximizing the value of its portfolio by leveraging the sought-after locations of its assets and its proven property management capabilities to attract and retain high-quality tenants.
- CEO
- Albert Paul Thomas Behler
- Employees
- 316
- Beta
- 0.94
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.81 ÷ —) − 1 = — (DCF, example).