Centuria Office REIT
ASX:COF

Watchlist Manager
Centuria Office REIT Logo
Centuria Office REIT
ASX:COF
Watchlist
Price: 1.175 AUD 1.73% Market Closed
Market Cap: 701.9m AUD

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:

COF Intrinsic Value
2.369 AUD
Undervaluation 50%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Centuria Office REIT

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
COF
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for COF cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Centuria Office REIT
ASX:COF
AU
Real Estate
Market Cap
701.9m AUD
IPO
Dec 10, 2014
AU
Real Estate
Market Cap
701.9m AUD
IPO
Dec 10, 2014
Price
AU$false
EPS
AU$false
Company Overview
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

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.

Bull Theses

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.

Show More Less
How do you feel about COF?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Centuria Office REIT
Financials
Annual
Quarterly
TTM

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
Efficiency

Free Cash Flow Analysis
Centuria Office REIT

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

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.

Positive Free Cash Flow
Positive Operating Income
Positive Revenue Growth Forecast
Declining ROIC
46/100
Profitability
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.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
24/100
Solvency
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

Wall Street analysts forecast COF stock price to rise over the next 12 months.

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.

Lowest
Price Target
1.151 AUD
2% Downside
Average
Price Target
1.324 AUD
13% Upside
Highest
Price Target
1.764 AUD
50% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Mar 26, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

COF Insider Trading
Buy and sell transactions by insiders

What is the Intrinsic Value of one COF stock?

The intrinsic value of one COF stock under the Base Case scenario is 2.369 AUD.

Is COF stock undervalued or overvalued?

Compared to the current market price of 1.175 AUD, Centuria Office REIT is Undervalued by 50%.

Back to Top