GOODO Stock: Earnings, Dividends & Analyst Estimates

Company Overview:

Market Cap: $485.12M

Trailing PE: 44.8x

FWD PE *: 101.3x

Payout Ratio (TTM): 284.3%

52-Week Range: $17.49 - $22.20

* Forward PE is based on street estimates.

5.4 Year GOODO Performance Metrics:

Total Return (with DRIP): 3.7% (0.68% CAGR)

Total Return (no DRIP): 1.9% (0.35% CAGR)

Share Price: -29.2% (-6.21% CAGR)

Yield on Cost (with DRIP): 8.69%

Total Invested: $10,000

Total Value (with DRIP): $10,370

Total Return $ (with DRIP): $370

Dividend Increase: 0.0% (0.00% CAGR)

Dividend Yield (FWD): 8.38% ($1.50)

GOODO 5.4-yr Total Return ($10K invested)

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

GOODO Share Price

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

GOODO Price CAGR:1Y: -9.14%2Y: -9.67%5Y: -8.16%10Y: -6.21%

GOODO Dividend Charts

GOODO - Dividends

GOODO Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

GOODO - Dividend Payout Ratio

GOODO Dividend Payout Ratio CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

GOODO - Dividend to Free Cash Flow Ratio

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

Build Custom Charts

GOODO - Chart 1

GOODO - Chart 2

GOODO - Chart 3

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

Revenue

GOODO Revenue CAGR:1Y: 3.86%2Y: 3.98%5Y: 4.32%10Y: 6.99%

Earnings Per Share (EPS)

GOODO EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Net Income

GOODO Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

EBITDA

GOODO EBITDA CAGR:1Y: -15.08%2Y: -14.73%5Y: -0.76%10Y: 4.74%

Free Cash Flow

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

Free Cash Flow / Share

GOODO Free Cash Flow / Share CAGR:1Y: 88.43%2Y: 63.52%5Y: -7.98%10Y: 0.00%

Operating Income

GOODO Operating Income CAGR:1Y: 13.54%2Y: 3.90%5Y: 12.64%10Y: 6.92%

Gross Profit

GOODO Gross Profit CAGR:1Y: -43.98%2Y: -24.31%5Y: -7.36%10Y: -1.26%

Shares Outstanding

GOODO Shares Outstanding CAGR:1Y: 3.58%2Y: 6.91%5Y: 5.87%10Y: 7.17%

Share Buybacks

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

Stock-Based Comp

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

Expenses

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

REVENUE: Actual + Estimates

GOODO Actual Revenue CAGR:1Y: 3.86%2Y: 3.98%5Y: 4.32%10Y: 6.99%

EPS: Actual + Estimates

GOODO Actual EPS CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

NET INCOME: Actual + Estimates

GOODO Actual Net Income CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

EBITDA: Actual + Estimates

GOODO Actual EBITDA CAGR:1Y: -15.08%2Y: -14.73%5Y: -0.76%10Y: 4.74%

Ratios, Profit Margins & Return on Capital:

Net Profit Margin

GOODO Net Profit Margin CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Gross Profit Margin

GOODO Gross Profit Margin CAGR:1Y: -46.05%2Y: -27.20%5Y: -11.20%10Y: -7.71%

Price to Earnings

GOODO Price to Earnings CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

Price To Sales Ratio

GOODO Price To Sales Ratio CAGR:1Y: 2.24%2Y: -9.33%5Y: -8.35%10Y: -3.65%

Return on Capital Employed

GOODO Return on Capital Employed CAGR:1Y: 0.28%2Y: -6.14%5Y: 9.59%10Y: 2.26%

Return on Invested Capital

GOODO Return on Invested Capital CAGR:1Y: 687.02%2Y: 153.38%5Y: 61.42%10Y: 25.06%

GOODO Dividends Info:

Annual Dividend: $1.5

Forward Yield: 8.38%

Ex-Dividend Date: 2026-12-21

Lifetime Dividends / Share: $8.25

Dividend Safety RatingUnlock Full GOODO dividend report »

Projected Future Returns & Dividends for GOODO

Based on past 5.4-year performance, here are GOODO growth metrics:

Share price CAGR of -6.21%
Dividend CAGR of +0%

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

	GOODO (DRIP)	GOODO - No DRIP
Current Price	$17.90	$17.90
Start Shares	558.66	558.66
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	1,287.70	558.66
Dividends Payment	$0.07	$0.07
Annual Dividends	$1,018	$442
Yield on cost	10.18%	4.42%
Share Price	$9.43	$9.43
Total Dividends	$9,520	$6,388
Final Value	$12,145	$11,657

Estimated Future Value + Dividends - GOODO

NOTE: Above numbers are our estimate based on GOODO's Dividend and Price CAGR over past 5.4 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

Gladstone Commercial Corporation (GOODO) had its IPO on 2021-06-22, and is traded on NASDAQ stock exchange.

Gladstone Commercial Corp. is a real estate investment trust, which engages in the acquisition, managing and ownership of office and industrial properties. The company was founded by David John Gladstone on February 14, 2003 and is headquartered in McLean, VA.

GOODO website: http://www.gladstonecommercial.com

Loading signals…

DCF Model — GOODO

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 $17.90

—

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 →

Gladstone Commercial Corporation GOODO | NASDAQ