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 | 2.5x - 2.8x | 2.7x |
| Historical Pb Multiple | 2.5x - 4.6x | 3.1x |
| Fair Value | €109.42 - €120.94 | €115.18 |
| Upside | -11.0% - -1.7% | -6.4% |
| Benchmarks | - | Full Ticker |
| Camden Property Trust | - | NYSE:CPT |
| UDR, Inc. | - | NYSE:UDR |
| Centerspace | - | NYSE:CSR |
| AvalonBay Communities, Inc. | - | NYSE:AVB |
| Essex Property Trust, Inc. | - | NYSE:ESS |
| Mid-America Apartment Communities, Inc. | - | DB:M2K |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| CPT | UDR | CSR | AVB | ESS | M2K | |||
| NYSE:CPT | NYSE:UDR | NYSE:CSR | NYSE:AVB | NYSE:ESS | DB:M2K | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | -5.7% | -14.1% | NM- | 6.6% | 11.0% | 8.4% | ||
| 3Y CAGR | -18.7% | -16.5% | NM- | 2.5% | 14.9% | -0.4% | ||
| Latest Twelve Months | -60.7% | -4.4% | -145.5% | 37.9% | 54.4% | 10.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 24.8% | 12.1% | 3.3% | 38.6% | 32.6% | 26.7% | ||
| Prior Fiscal Year | 26.0% | 26.5% | 13.4% | 33.3% | 24.2% | 25.5% | ||
| Latest Fiscal Year | 10.5% | 5.0% | -7.5% | 36.4% | 40.7% | 23.9% | ||
| Latest Twelve Months | 9.9% | 7.4% | -11.0% | 38.3% | 42.4% | 25.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 7.5% | 4.7% | 0.1% | 8.9% | 8.9% | 8.6% | ||
| Prior Fiscal Year | 8.1% | 11.0% | 5.6% | 8.0% | 7.3% | 9.1% | ||
| Latest Twelve Months | 3.3% | 3.7% | -4.5% | 9.8% | 14.4% | 9.5% | ||
| Next Fiscal Year | 3.2% | 6.4% | -2.1% | 6.2% | 6.8% | 8.6% | ||
| Two Fiscal Years Forward | 4.0% | 7.1% | -2.1% | 7.0% | 7.7% | 7.9% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 7.6x | 8.3x | 3.9x | 9.1x | 9.4x | 7.9x | ||
| Price / LTM EPS | 75.9x | 101.6x | -33.1x | 23.8x | 21.5x | 29.7x | ||
| Price / Book | 2.6x | 4.3x | 1.5x | 2.3x | 3.2x | 2.9x | ||
| Price / Fwd Book | 2.7x | 4.2x | 1.6x | 2.4x | 3.3x | 2.9x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 1.5x | 2.6x | 4.3x | |||||
| Historical P/B Ratio | 2.5x | 3.1x | 4.6x | |||||
| Selected P/B Multiple | 2.5x | 2.7x | 2.8x | |||||
| (x) Book Value | 5,891 | 5,891 | 5,891 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | CPT | UDR | CSR | AVB | ESS | M2K | |
| Value of Common Equity | 11,814 | 12,916 | 975 | 27,606 | 17,236 | 16,748 | |
| (/) Shares Outstanding | 106.9 | 331.3 | 16.8 | 142.2 | 64.4 | 117.1 | |
| Implied Stock Price | 110.56 | 38.98 | 58.20 | 194.12 | 267.62 | 143.06 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |
| Implied Stock Price (Trading Cur) | 110.56 | 38.98 | 58.20 | 194.12 | 267.62 | 123.00 | |
| Trading Currency | USD | USD | USD | USD | USD | EUR | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.16 | |