GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Equity Commonwealth (NYSE:EQC) » Definitions » Intrinsic Value: Projected FCF

Equity Commonwealth (Equity Commonwealth) Intrinsic Value: Projected FCF : $24.19 (As of Apr. 28, 2024)


View and export this data going back to 1986. Start your Free Trial

What is Equity Commonwealth Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-04-28), Equity Commonwealth's Intrinsic Value: Projected FCF is $24.19. The stock price of Equity Commonwealth is $18.60. Therefore, Equity Commonwealth's Price-to-Intrinsic-Value-Projected-FCF of today is 0.8.

The historical rank and industry rank for Equity Commonwealth's Intrinsic Value: Projected FCF or its related term are showing as below:

EQC' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.77   Med: 0.94   Max: 2.86
Current: 0.77

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Equity Commonwealth was 2.86. The lowest was 0.77. And the median was 0.94.

EQC's Price-to-Projected-FCF is ranked worse than
60.47% of 549 companies
in the REITs industry
Industry Median: 0.66 vs EQC: 0.77

Equity Commonwealth Intrinsic Value: Projected FCF Historical Data

The historical data trend for Equity Commonwealth's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Equity Commonwealth Intrinsic Value: Projected FCF Chart

Equity Commonwealth Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 31.29 29.10 27.45 26.44 24.19

Equity Commonwealth Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 26.44 22.80 23.42 23.24 24.19

Competitive Comparison of Equity Commonwealth's Intrinsic Value: Projected FCF

For the REIT - Office subindustry, Equity Commonwealth's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Equity Commonwealth's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Equity Commonwealth's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Equity Commonwealth's Price-to-Projected-FCF falls into.



Equity Commonwealth Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Equity Commonwealth's Free Cash Flow(6 year avg) = $73.98.

Equity Commonwealth's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec23)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*73.98464+2385.067*0.8)/107.992
=24.19

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Equity Commonwealth  (NYSE:EQC) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Equity Commonwealth's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=18.60/24.190804740174
=0.77

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Equity Commonwealth Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Equity Commonwealth's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Equity Commonwealth (Equity Commonwealth) Business Description

Industry
Traded in Other Exchanges
Address
Two North Riverside Plaza, Suite 2100, Chicago, IL, USA, 60606
Equity Commonwealth is a real estate investment trust engaged in the acquisition, ownership, and operation of primarily office buildings located throughout the United States. The vast majority of the company's real estate portfolio comprises office assets. These properties are fairly evenly dispersed between many of America's major urban markets, notably Washington, Austin, and Denver. Equity Commonwealth derives the vast majority of its income in the form of rental revenue from tenants occupying its offices. The company's largest tenants in terms of revenue generation include a variety of hiking, household goods, publishing, and financial firms.
Executives
Orrin S Shifrin officer: EVP, Gen. Counsel & Secretary CWH MANAGEMENT LLC, 2 N RIVERSIDE PLAZA, SUITE 600, CHICAGO IL 60606
Andrew Levy officer: SVP & Chief Accounting Officer C/O EQUITY COMMONWEALTH, TWO NORTH RIVERSIDE PLAZA, SUITE 2100, CHICAGO IL 60606
William H Griffiths officer: SVP, CFO & Treasurer C/O EQUITY COMMONWEALTH, TWO NORTH RIVERSIDE PLAZA, SUITE 2100, CHICAGO IL 60606
Ellen-blair Chube director 150 N. RIVERSIDE PLAZA, CHICAGO IL 60606
Gerald A Spector director C/O EQUITY RESIDENTIAL, TWO NORTH RIVERSIDE PLAZA, SUITE 400, CHICAGO IL 60606
Adam Scott Markman officer: EVP, CFO & Treasurer TWO NORTH RIVERSIDE PLAZA, SUITE 600, CHICAGO IL 60606
Lozier James Lloyd Jr director 4616 DORSET RD, DALLAS TX 75229
David Helfand director, officer: President & CEO C/O MANUFACTURED HOME COMMUNITIES INC, 2 N RIVERSIDE PLAZA #800, CHICAGO IL 60606
Jeffrey Douglas Brown officer: SVP & Chief Accounting Officer 3726 AVALON TRAIL, LEBANON OH 45036
David S Weinberg officer: EVP & Chief Operating Officer CWH MANAGEMENT LLC, TWO NORTH RIVERSIDE PLAZA, SUITE 600, CHICAGO IL 60606
Samuel Zell director, other: Chairman of the Board TWO N RIVERSIDE PLAZA, SUITE 600, CHICAGO IL 60606
Peter Linneman director 1696 N E MIAMI GARDENS DR, N MIAMI BEACH FL 33179
James A Star director
James Scott Corl director C/O COHEN & STEERS, INC, 280 PARK AVENUE, NEW YORK NY 10017
Martin L Edelman director C/O PAUL HASTINGS JANOFSKY & WALKER LLP, 75 EAST 55TH STREET, NEW YORK NY 10022

Equity Commonwealth (Equity Commonwealth) Headlines

From GuruFocus

Muhlenkamp & Co Inc Buys Equity Commonwealth, Sells Biogen Inc, Invitae Corp

By GuruFocus Research GuruFocus Editor 12-10-2021

Equity Commonwealth Announces the Death of Sam Zell, Our Chairman

By Business Wire Business Wire 05-18-2023

Steven Scruggs Comments on Equity Commonwealth

By Sydnee Gatewood 02-21-2022

Equity Commonwealth Declares Series D Preferred Dividend

By Business Wire Business Wire 01-11-2022