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 - 2.4x | 2.3x |
| Historical Pb Multiple | 2.2x - 4.8x | 2.6x |
| Fair Value | €78.14 - €86.37 | €82.26 |
| Upside | -13.2% - -4.0% | -8.6% |
| Benchmarks | - | Full Ticker |
| UDR, Inc. | - | NYSE:UDR |
| AvalonBay Communities, Inc. | - | NYSE:AVB |
| Essex Property Trust, Inc. | - | NYSE:ESS |
| Equity Residential | - | NYSE:EQR |
| Mid-America Apartment Communities, Inc. | - | NYSE:MAA |
| Camden Property Trust | - | DB:CAL |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| UDR | AVB | ESS | EQR | MAA | CAL | |||
| NYSE:UDR | NYSE:AVB | NYSE:ESS | NYSE:EQR | NYSE:MAA | DB:CAL | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -14.1% | 6.6% | 11.0% | 1.3% | 8.4% | -5.7% | ||
| 3Y CAGR | -16.5% | 2.5% | 14.9% | -8.1% | -0.4% | -18.7% | ||
| Latest Twelve Months | -4.4% | 37.9% | 54.4% | 5.9% | 10.7% | -60.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.1% | 38.6% | 32.6% | 37.0% | 26.7% | 24.8% | ||
| Prior Fiscal Year | 26.5% | 33.3% | 24.2% | 29.0% | 25.5% | 26.0% | ||
| Latest Fiscal Year | 5.0% | 36.4% | 40.7% | 34.7% | 23.9% | 10.5% | ||
| Latest Twelve Months | 7.4% | 38.3% | 42.4% | 33.2% | 25.8% | 9.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 4.7% | 8.9% | 8.9% | 8.9% | 8.6% | 7.5% | ||
| Prior Fiscal Year | 11.0% | 8.0% | 7.3% | 7.5% | 9.1% | 8.1% | ||
| Latest Twelve Months | 3.7% | 9.8% | 14.4% | 9.2% | 9.5% | 3.3% | ||
| Next Fiscal Year | 6.0% | 6.2% | 6.8% | 5.1% | 8.6% | 3.1% | ||
| Two Fiscal Years Forward | 7.1% | 7.0% | 7.5% | 6.0% | 7.8% | 4.0% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.9x | 9.1x | 9.5x | 8.4x | 7.6x | 7.4x | ||
| Price / LTM EPS | 97.5x | 23.8x | 21.6x | 24.5x | 28.9x | 73.1x | ||
| Price / Book | 4.1x | 2.3x | 3.2x | 2.3x | 2.9x | 2.5x | ||
| Price / Fwd Book | 4.1x | 2.3x | 3.3x | 2.3x | 2.8x | 2.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 2.3x | 2.9x | 4.1x | |||||
| Historical P/B Ratio | 2.2x | 2.6x | 4.8x | |||||
| Selected P/B Multiple | 2.1x | 2.3x | 2.4x | |||||
| (x) Book Value | 4,587 | 4,587 | 4,587 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UDR | AVB | ESS | EQR | MAA | CAL | |
| Value of Common Equity | 12,363 | 27,381 | 17,146 | 24,682 | 16,337 | 11,322 | |
| (/) Shares Outstanding | 331.3 | 142.2 | 64.4 | 381.9 | 117.1 | 106.9 | |
| Implied Stock Price | 37.31 | 192.54 | 266.23 | 64.63 | 139.55 | 105.96 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |
| Implied Stock Price (Trading Cur) | 37.31 | 192.54 | 266.23 | 64.63 | 139.55 | 90.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |