DEA Stock: Earnings, Dividends & Analyst Estimates

Company Overview:

Market Cap: $1.06B

Trailing PE: 74.4x

FWD PE *: 43.8x

Payout Ratio (TTM): 440.4%

52-Week Range: $20.56 - $25.96

* Forward PE is based on street estimates.

10 Year DEA Performance Metrics:

Total Return (with DRIP): -24.6% (-2.78% CAGR)

Total Return (no DRIP): -14.3% (-1.53% CAGR)

Share Price: -52.1% (-7.09% CAGR)

Yield on Cost (with DRIP): 6.08%

Total Invested: $10,000

Total Value (with DRIP): $7,540

Total Return $ (with DRIP): -$2,460

Dividend Increase: -25.0% (-2.93% CAGR)

Dividend Yield (FWD): 8.06% ($1.80)

DEA 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

DEA Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

DEA Price CAGR:1Y: 2.62%2Y: -18.57%5Y: -16.01%10Y: -7.09%

DEA Dividend Charts

DEA - Dividends

DEA Dividend CAGR:1Y: 0.00%2Y: 30.31%5Y: 11.17%10Y: -2.84%

DEA - Dividend Payout Ratio

DEA Dividend Payout Ratio CAGR:1Y: -77.02%2Y: -17.48%5Y: 7.69%10Y: -7.73%

DEA - Dividend to Free Cash Flow Ratio

DEA Dividend to FCF Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Build Custom Charts

DEA - Chart 1

DEA - Chart 2

DEA - Chart 3

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

Revenue

DEA Revenue CAGR:1Y: 8.66%2Y: 11.88%5Y: 6.10%10Y: 13.25%

Earnings Per Share (EPS)

DEA EPS CAGR:1Y: 500.00%2Y: 4.45%5Y: -11.42%10Y: 19.62%

Net Income

DEA Net Income CAGR:1Y: 341.06%2Y: 6.35%5Y: -7.17%10Y: 19.91%

EBITDA

DEA EBITDA CAGR:1Y: 2.05%2Y: 8.52%5Y: 6.21%10Y: 13.18%

Free Cash Flow

DEA Free Cash Flow CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Free Cash Flow / Share

DEA Free Cash Flow / Share CAGR:1Y: -71.18%2Y: -14.78%5Y: -0.50%10Y: -0.54%

Operating Income

DEA Operating Income CAGR:1Y: 11.06%2Y: 8.49%5Y: -9.92%10Y: 22.41%

Gross Profit

DEA Gross Profit CAGR:1Y: 9.01%2Y: 11.03%5Y: 5.93%10Y: 12.42%

Shares Outstanding

DEA Shares Outstanding CAGR:1Y: 4.55%2Y: 6.97%5Y: 7.07%10Y: 2.57%

Share Buybacks

DEA Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Stock-Based Comp

DEA Stock-Based Comp CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Expenses

DEA 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

DEA Revenue CAGR:1Y: 8.66%2Y: 11.88%5Y: 6.10%10Y: 13.25%

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

REVENUE: Actual + Estimates

DEA Actual Revenue CAGR:1Y: 8.66%2Y: 11.88%5Y: 6.10%10Y: 13.25%

EPS: Actual + Estimates

DEA Actual EPS CAGR:1Y: 500.00%2Y: 4.45%5Y: -11.42%10Y: 19.62%

NET INCOME: Actual + Estimates

DEA Actual Net Income CAGR:1Y: 341.06%2Y: 6.35%5Y: -7.17%10Y: 19.91%

EBITDA: Actual + Estimates

DEA Actual EBITDA CAGR:1Y: 2.05%2Y: 8.52%5Y: 6.21%10Y: 13.18%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin

DEA Net Profit Margin CAGR:1Y: 317.02%2Y: -4.89%5Y: -12.49%10Y: 5.88%

Gross Profit Margin

DEA Gross Profit Margin CAGR:1Y: 0.32%2Y: -0.77%5Y: -0.17%10Y: -0.73%

Price to Earnings

DEA Price to Earnings CAGR:1Y: -80.19%2Y: -20.85%5Y: -3.81%10Y: -12.84%

Price To Sales Ratio

DEA Price To Sales Ratio CAGR:1Y: -1.20%2Y: -21.07%5Y: -14.94%10Y: -7.44%

Return on Capital Employed

DEA Return on Capital Employed CAGR:1Y: 7.48%2Y: 1.85%5Y: -15.39%10Y: 9.25%

Return on Invested Capital

DEA Return on Invested Capital CAGR:1Y: 1,249.69%2Y: 267.37%5Y: 41.69%10Y: 40.70%

DEA Dividends Info:

Annual Dividend: $1.8

Forward Yield: 8.06%

Ex-Dividend Date: 2026-11-05

Lifetime Dividends / Share: $20.44

Dividend Safety RatingUnlock Full DEA dividend report »

Projected Future Returns & Dividends for DEA

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

Share price CAGR of -7.09%
Dividend CAGR of -2.86%

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

	DEA (DRIP)	DEA - No DRIP
Current Price	$22.33	$22.33
Start Shares	447.83	447.83
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	994.74	447.83
Dividends Payment	$0.22	$0.22
Annual Dividends	$858	$386
Yield on cost	8.58%	3.86%
Share Price	$10.70	$10.70
Total Dividends	$8,548	$5,920
Final Value	$10,649	$10,714

Estimated Future Value + Dividends - DEA

NOTE: Above numbers are our estimate based on DEA'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.

Is DEA's dividend safe, and what is DEA worth?

Pro adds DEA's Dividend Safety Rating, its DCF fair value and the Trend Signal to this page and opens the 27 blurred charts above.

Show DEA's rating and fair value

Company Info

Easterly Government Properties, Inc. (DEA) had its IPO on 2015-02-06, and is traded on NYSE stock exchange.

Easterly Government Properties, Inc. (NYSE:DEA), headquartered in Washington, D.C., focuses its operations on acquiring, developing, and overseeing high-quality commercial real estate that is exclusively rented by the U.S. Government. The company's experienced leadership team brings unique insight into the strategic priorities and specific needs of vital federal agencies for these properties, whether leased directly to the agencies or facilitated through the U.S. General Services Administration (GSA).

DEA website: https://www.easterlyreit.com

Loading signals…

DCF Model — DEA

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $22.33

—

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

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

Easterly Government Properties, Inc. DEA | NYSE