Embassy Office Parks REIT Stock Forecast for 2023 - 2025 - 2030

Updated on 03/29/2024

Stock Rating
16
Price Target
Rp397.50
Consensus
Outperform
Upside
4.73%
Analysts
5
Stock Rating
16
Upside
4.73%
Analysts
5
Price Target
Rp397.50

Embassy Office Parks REIT Stock Forecast and Price Target

The average target price set lately by five experts for Embassy Office Parks REIT to reach by the end of the year is Rp397.50, which would imply a potential upside of approximately 4.73 percent from the previous closing price if it were to be achieved. This prediction is based on a high estimate of Rp423.00 and a low estimate of Rp370.00.

Rp397.50

4.73% Upside

Buy
Buy

Embassy Office Parks REIT Fair Value Forecast for 2023 - 2025 - 2030

In the last three years, Embassy Office Parks REIT's Price has gone down from Rp182.10 to Rp80.10 – a 56.01% drop. In the next year, analysts believe that Fair Value will reach Rp107.94 – an increase of 34.76%. For the next seven years, experts predict that Embassy Office Parks REIT's Fair Value will grow at a rate of 59.14%.

2024 Fair Value Forecast
Rp107.94
2025 Fair Value Forecast
Rp126.85
2026 Fair Value Forecast
Rp141.56
2027 Fair Value Forecast
Rp117.45
2028 Fair Value Forecast
Rp115.58
2029 Fair Value Forecast
Rp120.11
2030 Fair Value Forecast
Rp127.47

Embassy Office Parks REIT Revenue Forecast for 2023 - 2025 - 2030

Embassy Office Parks REIT's Revenue has grown In the last three years, rising from Rp22.43B to Rp35.62B – a growth of 58.83%. In the next year, 0 analysts estimate that Embassy Office Parks REIT's Revenue will decrease by 14.20%, reaching Rp30.56B. According to professional forecasts, in 2030, Embassy Office Parks REIT's Revenue will decrease by 15.04%, reaching Rp30.26B.

2024 Rev Forecast
Rp30.56B
2025 Rev Forecast
Rp28.88B
2026 Rev Forecast
Rp29.72B
2027 Rev Forecast
Rp31.66B
2028 Rev Forecast
Rp31.33B
2029 Rev Forecast
Rp30.50B
2030 Rev Forecast
Rp30.26B

Embassy Office Parks REIT Dividend per Share Forecast for 2023 - 2025 - 2030

Embassy Office Parks REIT's Dividend per Share has seen impressive growth In the last three years, rising from Rp10.36 to Rp21.71 – a growth of 109.56%. According to 0 analysts, Embassy Office Parks REIT's Dividend per Share will fall by 16.49% in the next year, reaching Rp18.13. Professionals believe that By 2030, Embassy Office Parks REIT's Dividend per Share will fall to Rp16.42 – a 24.35% decrease from its current value.

2024 DPS Forecast
Rp18.13
2025 DPS Forecast
Rp16.31
2026 DPS Forecast
Rp15.02
2027 DPS Forecast
Rp17.00
2028 DPS Forecast
Rp17.46
2029 DPS Forecast
Rp17.13
2030 DPS Forecast
Rp16.42

Embassy Office Parks REIT Free Cash Flow Forecast for 2023 - 2025 - 2030

Embassy Office Parks REIT EBITDA Forecast for 2023 - 2025 - 2030

In the last three years, Embassy Office Parks REIT's EBITDA has grown, moving from Rp17.65B to Rp26.87B – an increase of 52.22%. 0 analysts predict Embassy Office Parks REIT's EBITDA will decrease by 12.99% in the next year, reaching Rp23.38B. By 2030, professionals predict that Embassy Office Parks REIT's EBITDA will decrease by 13.21%, to Rp23.32B.

2024 EBITDA Forecast
Rp23.38B
2025 EBITDA Forecast
Rp22.33B
2026 EBITDA Forecast
Rp23.03B
2027 EBITDA Forecast
Rp24.30B
2028 EBITDA Forecast
Rp24.01B
2029 EBITDA Forecast
Rp23.45B
2030 EBITDA Forecast
Rp23.32B

Embassy Office Parks REIT EBIT Forecast for 2023 - 2025 - 2030

In the last three years, Embassy Office Parks REIT's EBIT has seen an increase, rising from Rp12.39B to Rp15.59B. This represents a growth of 25.86%. For the following year, the 0 analysts predict that Embassy Office Parks REIT's EBIT will drop by 7.07%, reaching Rp14.49B. In 2030, the professionals' prediction is that EMBASSY's EBIT will decrease by 4.82%, reaching Rp14.84B.

2024 EBIT Forecast
Rp14.49B
2025 EBIT Forecast
Rp14.40B
2026 EBIT Forecast
Rp14.97B
2027 EBIT Forecast
Rp15.19B
2028 EBIT Forecast
Rp14.96B
2029 EBIT Forecast
Rp14.77B
2030 EBIT Forecast
Rp14.84B

Embassy Office Parks REIT EPS Price Prediction Forecast for 2023 - 2025 - 2030

In the last three years, Embassy Office Parks REIT's EPS has gone down from Rp12.14 to Rp5.34 – a 56.01% drop. In the next year, analysts believe that EPS will reach Rp7.20 – an increase of 34.76%. For the next seven years, experts predict that Embassy Office Parks REIT's EPS will grow at a rate of 59.14%.

2024 EPS Forecast
Rp7.20
2025 EPS Forecast
Rp8.46
2026 EPS Forecast
Rp9.44
2027 EPS Forecast
Rp7.83
2028 EPS Forecast
Rp7.71
2029 EPS Forecast
Rp8.01
2030 EPS Forecast
Rp8.50