US · GOODO
Gladstone Commercial Corporation
- Sector
- Real Estate · REIT - Diversified
- Headquarters
- McLean, MD
- Website
- gladstonecommercial.com
Price · as of 2025-12-31
$20.08
Market cap 624.96M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $23.92 | +19.12% |
| Intrinsic Value(DCF) | $8.07 | -59.81% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $6.45 | -67.88% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $7.10 | |||
| 2012 | $0.00 | $8.24 | |||
| 2013 | $0.00 | $0.00 | |||
| 2014 | $0.00 | $0.00 | |||
| 2015 | $0.00 | $3.48 | |||
| 2016 | $0.00 | $1.86 | |||
| 2017 | $0.00 | $4.00 | |||
| 2018 | $0.00 | $8.67 | |||
| 2019 | $0.00 | $4.71 | |||
| 2020 | $0.00 | $10.29 | |||
| 2021 | $18.59 | $28.75 | $2.36 | $0.00 | $3.41 |
| 2022 | $14.28 | $27.32 | $2.36 | $0.00 | $4.40 |
| 2023 | $17.43 | $29.15 | $1.37 | $0.00 | $0.89 |
| 2024 | $19.51 | $25.26 | $1.76 | $0.00 | $5.33 |
| 2025 | $20.17 | $23.92 | $0.15 | $0.00 | $6.45 |
AI valuation
Our deep-learning model estimates Gladstone Commercial Corporation's (GOODO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $23.92
- Current price
- $20.08
- AI upside
- +19.12%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$8.07
-59.81% upside
Graham-Dodd
—
— upside
Graham Formula
$6.45
-67.88% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| GOODO | Gladstone Commercial Corp… | $20.08 | 624.96M | +19% | -60% | — | -68% | 49.36 | 2.79 | 5.90 | 15.05 | 85.57 | 4.21 | 5.94% | 37.16% | 11.96% | 7.52% | 5.86% | 1.65% | 2.51 | 1.43 | 1.63 | 1.63 | 7.08 | 5769.00% | 800.00% | 1794.00% | 7.05% | 2.45 | 6.57% | 7.16% | 353.40% | 7.63% | 29.99 | 26.77 | 11.14 | 0.19 |
| ADAM | Adamas Trust, Inc. | $8.24 | 744.14M | +29% | +360% | — | — | -5.98 | 0.40 | 1.01 | -3.68 | -39.47 | 0.41 | 42.63% | -16.62% | -11.10% | -6.32% | -5.92% | -1.13% | 2.55 | -0.29 | — | — | -103.05 | 1515.00% | 1160.00% | -8464.00% | 0.82% | — | 0.29% | 20.77% | -124.20% | 21.39% | -1.30 | 26.31 | 0.22 | -0.15 |
| AHH | Armada Hoffler Properties… | $6.25 | 500.96M | +1,440% | -28% | +365% | — | -3213.51 | 0.22 | 0.64 | 10.85 | — | 0.24 | 3.55% | 28.10% | 1.30% | -0.01% | 3.51% | 0.00% | 2.14 | 0.94 | 1.63 | 3.49 | 9.81 | -13824.00% | -5974.00% | -4265.00% | 35.08% | 0.91 | 2.81% | 0.00% | 0.00% | 0.00% | 23.79 | 29.67 | 6.68 | 0.29 |
| BDN | Brandywine Realty Trust | $3.19 | 554.1M | +802% | -60% | — | — | 2.08 | 0.70 | 1.14 | 22.66 | — | 0.72 | -11.06% | 16.68% | -37.05% | 29.02% | 2.47% | 7.51% | 3.32 | 0.58 | 10.51 | 3.74 | 18.64 | -965.00% | -417.00% | 12720.00% | 21.09% | 5.17 | 3.57% | 0.00% | 0.00% | 0.00% | 38.62 | 26.74 | 6.44 | -0.54 |
| BRSP | BrightSpire Capital, Inc. | $5.81 | 753.75M | +239% | -54% | — | — | -19.41 | 0.80 | 2.27 | 28.37 | — | 0.83 | 49.64% | 39.47% | -9.39% | -3.90% | 2.34% | -1.06% | 2.65 | 1.03 | 0.27 | 0.27 | 21.65 | -7524.00% | -450.00% | -2938.00% | 9.71% | 0.18 | 2.20% | 11.03% | -214.10% | 13.00% | 24.27 | 43.50 | 9.58 | -0.47 |
| CTO | CTO Realty Growth, Inc. | $19.48 | 630.61M | +157% | -56% | — | -56% | 62.80 | 1.12 | 4.24 | 6.01 | — | 1.31 | -5.62% | 22.12% | 6.75% | 1.71% | 3.92% | 0.83% | 0.00 | 1.23 | 2.33 | 2.33 | -0.07 | -19714.00% | 2010.00% | -2872.00% | 7.80% | 3.15 | 6.11% | 8.92% | 560.40% | 94.49% | 17.71 | 11.85 | 3.92 | 0.98 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
| WSR | Whitestone REIT | $15.19 | 775M | +121% | -60% | -8% | -26% | 15.29 | 1.69 | 4.80 | 11.70 | — | 1.69 | 68.83% | 33.31% | 31.04% | 11.28% | 4.91% | 4.38% | 1.41 | 1.59 | — | — | 5.30 | -13333.00% | 344.00% | -1280.00% | 6.57% | — | 4.70% | 0.00% | 0.00% | 0.29% | 26.35 | 27.81 | 8.78 | 0.78 |
About Gladstone Commercial Corporation
Gladstone Commercial Corp. is a real estate investment trust, which engages in the acquisition, managing and ownership of office and industrial properties. It operates through the Texas, Florida, Pennsylvania, Ohio, Georgia, North Carolina, Alabama, New Jersey, Michigan, South Carolina, and All Other States geographic locations. The company was founded by David John Gladstone on February 14, 2003 and is headquartered in McLean, VA.
- CEO
- David J. Gladstone
- Employees
- 74
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($8.07 ÷ $20.08) − 1 = -59.81% (DCF, example).