Piedmont Realty Trust, Inc. (NYSE: PDM)

Sector: Real Estate Industry: REIT - Office CIK: 0001042776
Market Cap 1.02 Bn
P/B 0.68
P/E -12.24
P/S 1.81
ROIC (Qtr) 2.13
Div Yield % 1.59
Rev 1y % (Qtr) -0.26
Total Debt (Qtr) 2.22 Bn
Debt/Equity (Qtr) 1.49
Add ratio to table...

About

Piedmont Office Realty Trust, Inc. (PDM) is a prominent player in the real estate sector, specializing as a real estate investment trust (REIT). The company's primary operations involve the ownership, management, development, redevelopment, and operation of high-quality, Class A office properties, primarily situated in major U.S. Sunbelt markets. Incorporated in 1997, Piedmont commenced its operations a year later, and since then, it has established a significant presence in the industry. Piedmont's main business activities revolve around leasing...

Read more

Investment thesis

Bull case

  • Operating cash flow of 140.56M provides exceptional 7398.16x coverage of minority interest expenses 19000, showing strong core operations.
  • Operating cash flow of 140.56M provides strong 14.54x coverage of stock compensation 9.67M, indicating sustainable incentive practices.
  • Strong operating cash flow of 140.56M provides 4.60x coverage of SG&A expenses 30.59M, showing efficient operational cost management.
  • Tangible assets of 3.98B provide exceptional 35.48x coverage of deferred revenue 112.12M, showing strong service capability backing.
  • Cash position of 3.79M provides exceptional 199.53x coverage of minority interest expenses 19000, indicating strong liquidity.

Bear case

  • Operating cash flow of 140.56M barely covers its investment activities of (175.35M), with a coverage ratio of -0.80, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Operating cash flow of 140.56M provides thin coverage of dividend payments of (30.87M) with a -4.55 ratio, suggesting potential dividend sustainability issues if operational performance deteriorates.
  • Operating cash flow of 140.56M provides insufficient coverage of deferred revenue obligations of 112.12M, which is 1.25x, raising concerns about future service delivery capabilities.
  • Free cash flow of 14.68M provides weak coverage of capital expenditures of 125.89M, with a 0.12 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of 44.38M show weak coverage of depreciation charges of 224.12M, with a 0.20 ratio indicating high capital intensity and potential reinvestment needs.

Segments Breakdown of Revenue (2025)

Peer comparison

Companies in the REIT - Office
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 BXP BXP, Inc. 9.52 Bn 10.44 3.12 17.35 Bn
2 ARE Alexandria Real Estate Equities, Inc. 9.27 Bn -6.45 3.06 12.40 Bn
3 VNO Vornado Realty Trust 5.56 Bn 6.60 3.07 7.89 Bn
4 KRC Kilroy Realty Corp 3.77 Bn 13.65 3.39 4.59 Bn
5 CDP Copt Defense Properties 3.33 Bn 46.00 5.75 2.49 Bn
6 SLG Sl Green Realty Corp 2.75 Bn -24.56 2.74 5.97 Bn
7 HIW Highwoods Properties, Inc. 2.49 Bn 15.83 3.09 3.55 Bn
8 CUZ Cousins Properties Inc 2.44 Bn 24.76 4.97 3.34 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.80 0.66
EV to Cash from Ops. EV/CFO 22.83 35.35
EV to Debt EV to Debt 1.44 1.60
EV to EBIT EV/EBIT 72.29 -177.85
EV to EBITDA EV/EBITDA 10.57 15.22
EV to Free Cash Flow [EV/FCF] EV/FCF 218.64 -21.54
EV to Market Cap EV to Market Cap 3.14 14.69
EV to Revenue EV/Rev 5.68 6.06
Price to Book Value [P/B] P/B 0.68 0.76
Price to Earnings [P/E] P/E -12.24 3.15
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) -2.71 -2.81
Dividend Payout Ratio % Div Payout % (Qtr) -19.40 86.83
Dividend per Basic Share Div per Share (Qtr) 0.13 1.13
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 110.17 -31.14
Interest Coverage Int. cover (Qtr) 0.35 -0.15
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 8.25 -13.82
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -96.67 8.92
Dividend Growth (1y) % Div 1y % (Qtr) -74.00 -13.06
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 1.07 -81.02
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 16.16 -59.28
EBIT Growth (1y) % EBIT 1y % (Qtr) 1.07 -85.68
EBT Growth (1y) % EBT 1y % (Qtr) -5.76 -24.55
EPS Growth (1y) % EPS 1y % (Qtr) -4.69 393.08
FCF Growth (1y) % FCF 1y % (Qtr) -75.90 148.67
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.27 -2.47
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.14 0.13
Cash Payout Ratio Cash Payout (Qtr) 0.12 0.24
Cash Ratio Cash Ratio 0.00 0.00
Current Ratio Current Ratio 0.00 0.00
Debt to Equity Ratio Debt/Equity (Qtr) 1.49 1.46
Interest Cover Ratio Int Coverage (Qtr) 0.35 -0.15
Times Interest Earned Times Interest Earned (Qtr) 0.35 -0.15
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 47.50 29.81
EBIT Margin % EBIT Margin % (Qtr) 7.86 -4.47
EBT Margin % EBT Margin % (Qtr) -14.80 -25.12
Gross Margin % Gross Margin % (Qtr) 59.70 60.66
Net Profit Margin % Net Margin % (Qtr) -14.80 -26.43