COPT Defense Properties CDP | NYSE

Dividends

Company Overview:

Market Cap: $3.69B
Trailing PE: 22x
FWD PE *: 30.8x
Payout Ratio (TTM): 59.9%
52-Week Range: $27.06 - $38.90

* Forward PE is based on street estimates.

10 Year CDP Performance Metrics:

Total Return (with DRIP): 63.7% (5.05% CAGR)
Total Return (no DRIP): 49.3% (4.09% CAGR)
Share Price: 13.7% (1.29% CAGR)
Yield on Cost (with DRIP): 6.42%
Total Invested: $10,000
Total Value (with DRIP): $16,367
Total Return $ (with DRIP): $6,367
Dividend Increase: 16.4% (1.61% CAGR)
Dividend Yield (FWD): 3.92% ($1.28)
CDP 10-yr Total Return ($10K invested)
1M 3M 6M YTD 1Y 3Y 5Y 10Y
CDP Share Price
1M 3M 6M YTD 1Y 3Y 5Y 10Y All
CDP Price CAGR:1Y: 13.18%2Y: 2.45%5Y: 3.11%10Y: 1.29%
CDP Dividend Charts
CDP - Dividends
CDP Dividend CAGR:1Y: 4.92%2Y: 4.15%5Y: 3.08%10Y: 1.61%
CDP - Dividend Payout Ratio
CDP Dividend Payout Ratio CAGR:1Y: -7.91%2Y: -9.18%5Y: -7.78%10Y: -4.87%
CDP - Dividend to Free Cash Flow Ratio
CDP Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Build Custom Charts
CDP - Chart 1
CDP - Chart 2
CDP - Chart 3

CDP Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

Revenue
CDP Revenue CAGR:1Y: 10.57%2Y: 5.03%5Y: 3.63%10Y: 3.88%
Earnings Per Share (EPS)
CDP EPS CAGR:1Y: 10.81%2Y: 13.19%5Y: 11.30%10Y: 5.07%
Net Income
CDP Net Income CAGR:1Y: 14.41%2Y: 15.02%5Y: 11.99%10Y: 7.28%
EBITDA
CDP EBITDA CAGR:1Y: 10.40%2Y: 12.43%5Y: 7.97%10Y: 4.72%
Free Cash Flow
CDP Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Free Cash Flow / Share
CDP Free Cash Flow / Share CAGR:1Y: -54.65%2Y: -28.12%5Y: -8.14%10Y: -5.25%
Operating Income
CDP Operating Income CAGR:1Y: 9.39%2Y: 7.74%5Y: 7.87%10Y: 4.32%
Gross Profit
CDP Gross Profit CAGR:1Y: 306.43%2Y: 34.24%5Y: 0.00%10Y: 0.00%
Shares Outstanding
CDP Shares Outstanding CAGR:1Y: 2.41%2Y: 1.28%5Y: 0.60%10Y: 2.06%
Share Buybacks
CDP Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Stock-Based Comp
CDP Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Expenses
CDP Expenses CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%
Revenue vs Net Income
EPS vs FCF / Share
EPS vs PE Ratio
FCF vs FCF / Share
FCF vs Stock Based Comp
Cash & Debt
Revenue by Segment
CDP Revenue CAGR:1Y: 10.57%2Y: 5.03%5Y: 3.63%10Y: 3.88%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

REVENUE: Actual + Estimates
CDP Actual Revenue CAGR:1Y: 10.57%2Y: 5.03%5Y: 3.63%10Y: 3.88%
EPS: Actual + Estimates
CDP Actual EPS CAGR:1Y: 10.81%2Y: 13.19%5Y: 11.30%10Y: 5.07%
NET INCOME: Actual + Estimates
CDP Actual Net Income CAGR:1Y: 14.41%2Y: 15.02%5Y: 11.99%10Y: 7.28%
EBITDA: Actual + Estimates
CDP Actual EBITDA CAGR:1Y: 10.40%2Y: 12.43%5Y: 7.97%10Y: 4.72%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin
CDP Net Profit Margin CAGR:1Y: 3.48%2Y: 9.51%5Y: 8.06%10Y: 3.27%
Gross Profit Margin
CDP Gross Profit Margin CAGR:1Y: 267.57%2Y: 27.81%5Y: 13.08%10Y: -0.15%
Price to Earnings
CDP Price to Earnings CAGR:1Y: 1.25%2Y: -8.20%5Y: -6.53%10Y: -3.49%
Price To Sales Ratio
CDP Price To Sales Ratio CAGR:1Y: 4.31%2Y: 0.18%5Y: 0.86%10Y: -0.39%
Return on Capital Employed
CDP Return on Capital Employed CAGR:1Y: -8.60%2Y: 6.04%5Y: 5.85%10Y: 2.09%
Return on Invested Capital
CDP Return on Invested Capital CAGR:1Y: 6.83%2Y: -66.53%5Y: 5.05%10Y: 1.58%

Compare stocks side-by-side

CDP Dividends Info:

Annual Dividend: $1.28
Forward Yield: 3.92%
Ex-Dividend Date: 2026-09-30
Lifetime Dividends / Share: $11.10

Projected Future Returns & Dividends for CDP

Based on past 10-year performance, here are CDP growth metrics:

Share price CAGR of +1.29%
Dividend CAGR of +1.62%

Using CDP CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

CDP (DRIP)CDP - No DRIP
Current Price$32.63$32.63
Start Shares306.47306.47
Start Value$10,000$10,000
  
After 10 years:
Final Share Count455.39306.47
Dividends Payment$0.38$0.38
Annual Dividends$684$460
Yield on cost6.84%4.60%
Share Price$37.09$37.09
Total Dividends$5,174$4,220
Final Value$16,888$15,586

Estimated Future Value + Dividends - CDP

NOTE: Above numbers are our estimate based on CDP's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Company Info

COPT Defense Properties (CDP) had its IPO on 1991-12-31, and is traded on NYSE stock exchange.

COPT is a Real Estate Investment Trust (REIT) that focuses on the ownership, management, leasing, development, and strategic acquisition of office and data center assets. The majority of its portfolio is dedicated to serving the United States Government and its contractors, particularly those engaged in national security, defense, and information technology (IT) operations, which the company identifies as growing, resilient, and high-priority missions. Furthermore, COPT maintains a collection of Class-A office properties located in select urban submarkets across the greater Washington, DC/Baltimore metropolitan area, distinguished by strong market characteristics. As of June 30, 2023, 90% of COPT's core portfolio's annual rental income originated from its Defense/IT locations, while the remaining 10% came from its Regional Office properties. On the same date, COPT's core portfolio, including 24 properties held via unconsolidated joint ventures, comprised 192 properties spanning 22.9 million square feet and maintained a 95% occupancy rate.

CDP website: https://www.copt.com


Loading signals…

DCF Model — CDP

Value from:
Pay up to today
—
vs current price $32.63
—
Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today
—
grows for the next years
Then mature
—
every future dollar counted back to today
Pile of today-dollars
—
÷ shares
Implied price path
YearFCFImplied price
Sensitivity — fair value: growth ↓ × target return →