看來載入頁面時發生了錯誤.
我們的團隊已收到通知，但若此問題持續，請透過電郵支援widget工具聯絡我們。
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 2.1x - 2.3x | 2.2x |
| Historical Pb Multiple | 1.7x - 5.2x | 2.4x |
| Fair Value | €27.35 - €30.23 | €28.79 |
| Upside | -16.6% - -7.8% | -12.2% |
| Benchmarks | - | Full Ticker |
| Independence Realty Trust, Inc. | - | NYSE:IRT |
| UDR, Inc. | - | NYSE:UDR |
| Essex Property Trust, Inc. | - | NYSE:ESS |
| Camden Property Trust | - | NYSE:CPT |
| Mid-America Apartment Communities, Inc. | - | NYSE:MAA |
| NexPoint Residential Trust, Inc. | - | DB:5O4 |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| IRT | UDR | ESS | CPT | MAA | 5O4 | |||
| NYSE:IRT | NYSE:UDR | NYSE:ESS | NYSE:CPT | NYSE:MAA | DB:5O4 | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -3.1% | -14.1% | 11.0% | -5.7% | 8.4% | -59.3% | ||
| 3Y CAGR | -4.1% | -16.5% | 14.9% | -18.7% | -0.4% | -63.6% | ||
| Latest Twelve Months | 328.1% | -80.7% | 28.0% | -59.5% | -4.6% | -143.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 11.6% | 12.7% | 32.3% | 26.0% | 26.1% | 11.4% | ||
| Prior Fiscal Year | -2.6% | 26.5% | 24.2% | 26.0% | 25.5% | 15.9% | ||
| Latest Fiscal Year | 6.1% | 5.0% | 40.7% | 10.5% | 23.9% | 0.4% | ||
| Latest Twelve Months | 6.1% | 5.0% | NA | 10.5% | 23.9% | -12.6% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 2.7% | 4.9% | 8.7% | 7.8% | 8.2% | 6.3% | ||
| Prior Fiscal Year | -0.5% | 11.0% | 7.3% | 8.1% | 9.1% | 8.7% | ||
| Latest Twelve Months | 1.1% | 2.3% | 12.1% | 3.4% | 8.7% | -7.2% | ||
| Next Fiscal Year | 1.5% | 5.1% | 7.1% | 3.5% | 7.5% | -8.6% | ||
| Two Fiscal Years Forward | 2.0% | 6.9% | 8.0% | 4.6% | 8.4% | -12.1% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.2x | 9.1x | 10.2x | 8.2x | 8.9x | 3.8x | ||
| Price / LTM EPS | 113.8x | 166.4x | 27.3x | 76.6x | 36.2x | -30.2x | ||
| Price / Book | 1.3x | 4.6x | 3.4x | 2.7x | 3.3x | 2.6x | ||
| Price / Fwd Book | 1.3x | 4.7x | 3.5x | 2.9x | 3.3x | 2.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.3x | 3.3x | 4.6x | |||||
| Historical P/B Ratio | 1.7x | 2.4x | 5.2x | |||||
| Selected P/B Multiple | 2.1x | 2.2x | 2.3x | |||||
| (x) Book Value | 380 | 380 | 380 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | IRT | UDR | ESS | CPT | MAA | 5O4 | |
| Value of Common Equity | 4,472 | 14,108 | 18,316 | 12,493 | 18,949 | 946 | |
| (/) Shares Outstanding | 233.4 | 331.2 | 64.4 | 108.8 | 116.9 | 25.5 | |
| Implied Stock Price | 19.16 | 42.60 | 284.47 | 114.83 | 162.07 | 37.03 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 19.16 | 42.60 | 284.47 | 114.83 | 162.07 | 32.80 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |