The estimated intrinsic value of COPT Defense Properties (CDP) using a Price-to-Funds From Operations (P/FFO) model is $34.39 (based on the recommended P/FFO method), compared to the current stock price of $32.33. This suggests the stock may be undervalued by 6.4% relative to its intrinsic value.

For Real Estate Investment Trusts (REITs), standard DCF models can be misleading because depreciation — a large non-cash charge — distorts net income. Instead, SharesGrow uses a Price-to-FFO (Funds From Operations) model: Intrinsic Value = FFO Per Share × 17 (sector-average P/FFO multiple). FFO adds back depreciation to net income, providing a more accurate picture of a REIT's recurring cash-generating ability — the industry-standard metric for REIT valuation.

The valuation uses a CAPM-derived discount rate of 5.33% (CAPM-derived from beta of 0.88). For comparison, the standard 20-year DCF model produces: Operating Cash Flow (OCF): $21.91 | Free Cash Flow (FCF): $11.22.