
Centuria Office REIT
ASX:COF

Intrinsic Value
The intrinsic value of one
COF
stock under the Base Case scenario is
2.369
AUD.
Compared to the current market price of 1.175 AUD,
Centuria Office REIT
is
Undervalued by 50%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Centuria Office REIT
Fundamental Analysis

A sustained shift toward hybrid or remote work arrangements could erode long-term demand for Centuria Office REIT’s core assets, pressuring occupancy rates and limiting the REIT’s ability to raise rents across its portfolio.
Centuria Office REIT’s well-located properties in major Australian markets, combined with a diverse tenant mix, underpin stable cash flows and bolster occupancy rates despite ongoing shifts in office usage.

Revenue & Expenses Breakdown
Centuria Office REIT
Balance Sheet Decomposition
Centuria Office REIT
Current Assets | 29m |
Cash & Short-Term Investments | 19.3m |
Receivables | 3.5m |
Other Current Assets | 6.2m |
Non-Current Assets | 1.9B |
Long-Term Investments | 1.9B |
Free Cash Flow Analysis
Centuria Office REIT
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Centuria Office REIT
Revenue
|
151.2m
AUD
|
Operating Expenses
|
-61.3m
AUD
|
Operating Income
|
89.8m
AUD
|
Other Expenses
|
-180.4m
AUD
|
Net Income
|
-90.6m
AUD
|
COF Profitability Score
Profitability Due Diligence
Centuria Office REIT's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Centuria Office REIT's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
COF Solvency Score
Solvency Due Diligence
Centuria Office REIT's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Score
Centuria Office REIT's solvency score is 24/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
COF Price Targets Summary
Centuria Office REIT
According to Wall Street analysts, the average 1-year price target for
COF
is 1.324 AUD
with a low forecast of 1.151 AUD and a high forecast of 1.764 AUD.
Dividends
Current shareholder yield for COF is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
COF
stock under the Base Case scenario is
2.369
AUD.
Compared to the current market price of 1.175 AUD,
Centuria Office REIT
is
Undervalued by 50%.