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 Affo Multiple | 17.7x - 19.5x | 18.6x |
| Selected Fwd Affo Multiple | 18.0x - 19.9x | 19.0x |
| Fair Value | €131.87 - €145.75 | €138.81 |
| Upside | -10.9% - -1.6% | -6.2% |
| Benchmarks | - | Full Ticker |
| Camden Property Trust | - | NYSE:CPT |
| UMH Properties, Inc. | - | NYSE:UMH |
| UDR, Inc. | - | NYSE:UDR |
| Centerspace | - | NYSE:CSR |
| Invitation Homes Inc. | - | NYSE:INVH |
| Mid-America Apartment Communities, Inc. | - | DB:M2K |
| - | - | - |
| Select Price / LTM AFFO Ratio | ||||||||
| Benchmark Companies | ||||||||
| CPT | UMH | UDR | CSR | INVH | M2K | |||
| NYSE:CPT | NYSE:UMH | NYSE:UDR | NYSE:CSR | NYSE:INVH | DB:M2K | |||
| Historical AFFO Growth | ||||||||
| 5Y CAGR | NM | NM | NM | NM | NM | NM | ||
| 3Y CAGR | 9.9% | 15.0% | 9.2% | 16.6% | 11.0% | 9.2% | ||
| Latest Twelve Months | NM | NM | NM | NM | NM | NM | ||
| Historical AFFO Margin | ||||||||
| Fiscal Year Two Years Prior | 43.9% | 27.6% | 48.0% | 27.3% | 38.9% | 45.1% | ||
| Fiscal Year One Year Prior | 42.3% | 22.5% | 47.3% | 27.8% | 38.2% | 45.9% | ||
| Latest Fiscal Year | 41.5% | 28.9% | 45.6% | 32.2% | 39.4% | 44.5% | ||
| Latest Twelve Months | 41.5% | 28.9% | 45.6% | 32.2% | 39.4% | 44.5% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 8.6x | 6.2x | 9.4x | 4.2x | 8.4x | 9.2x | ||
| Price / LTM EPS | 80.7x | 604.7x | 171.3x | -52.3x | 48.0x | 37.5x | ||
| Price / LTM FFO | 17.7x | 23.9x | 16.9x | 12.6x | 22.7x | 18.0x | ||
| Price / LTM AFFO | 20.4x | 21.5x | 18.7x | 12.2x | 21.3x | 20.1x | ||
| Low | Mid | High | ||||||
| Benchmark Price / LTM AFFO | 12.2x | 20.4x | 21.5x | |||||
| Historical Price / LTM AFFO | 20.1x | 20.1x | 20.1x | |||||
| Selected Price / LTM AFFO | 17.7x | 18.6x | 19.5x | |||||
| (x) LTM Adjusted FFO | 976 | 976 | 976 | |||||
| (=) Equity Value | 17,259 | 18,168 | 19,076 | |||||
| (/) Shares Outstanding | 117.1 | 117.1 | 117.1 | |||||
| Implied Value Range | 147.44 | 155.20 | 162.96 | |||||
| FX Rate: USD/EUR | 1.1 | 1.1 | 1.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 130.41 | 137.28 | 144.14 | 148.05 | ||||
| Upside / (Downside) | -11.9% | -7.3% | -2.6% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CPT | UMH | UDR | CSR | INVH | M2K | |
| Value of Common Equity | 13,151 | 1,495 | 14,514 | 1,028 | 21,741 | 19,593 | |
| (/) Shares Outstanding | 108.8 | 84.1 | 331.3 | 16.7 | 612.9 | 117.1 | |
| Implied Stock Price | 120.87 | 17.78 | 43.81 | 61.42 | 35.47 | 167.38 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.13 | |
| Implied Stock Price (Trading Cur) | 120.87 | 17.78 | 43.81 | 61.42 | 35.47 | 148.05 | |
| 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 | |