Highwoods Properties, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-22.1% vs price
Base Case (Median)
-3.7% vs price
Bull Case (75th pct.)
66.1% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $2.21 | -92.8% | High (40%) |
| PE Comparable | $22.60 | -26.3% | Medium (25%) |
| Growth Trajectory DCF | $31.38 | 2.3% | Medium (20%) |
| Graham Number | $27.68 | -9.7% | Low (10%) |
| EV/EBITDA | $57.46 | 87.4% | Medium (20%) |
| EV/FCF | $70.64 | 130.4% | Medium (20%) |
Based on 6 out of 8 methods, HIW appears fairly valued at the current price of $30.66. The base case fair value of $29.53 implies 3.7% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.