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 Ps Multiple | 7.4x - 8.2x | 7.8x |
| Selected Fwd Ps Multiple | 7.3x - 8.0x | 7.6x |
| Fair Value | €119.85 - €132.46 | €126.16 |
| Upside | -1.0% - 9.4% | 4.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| UDR, Inc. | - | NYSE:UDR |
| Centerspace | - | NYSE:CSR |
| Camden Property Trust | - | NYSE:CPT |
| AvalonBay Communities, Inc. | - | NYSE:AVB |
| Equity Residential | - | NYSE:EQR |
| Mid-America Apartment Communities, Inc. | - | DB:M2K |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| UDR | CSR | CPT | AVB | EQR | M2K | |||
| NYSE:UDR | NYSE:CSR | NYSE:CPT | NYSE:AVB | NYSE:EQR | DB:M2K | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 5.7% | 7.0% | 8.2% | 5.0% | 2.0% | 6.0% | ||
| 3Y CAGR | 9.1% | 9.0% | 10.1% | 8.3% | 6.5% | 7.2% | ||
| Latest Twelve Months | 2.4% | 3.4% | 0.7% | 5.9% | 4.4% | 1.2% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 12.1% | 3.3% | 24.8% | 38.6% | 37.0% | 26.7% | ||
| Prior Fiscal Year | 26.5% | 13.4% | 26.0% | 33.3% | 29.0% | 25.5% | ||
| Latest Fiscal Year | 5.0% | -7.5% | 10.5% | 36.4% | 34.7% | 23.9% | ||
| Latest Twelve Months | 7.4% | -11.0% | 9.9% | 38.3% | 33.2% | 25.8% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 18.5x | 16.6x | 17.5x | 19.8x | 18.2x | 17.6x | ||
| Price / LTM Sales | 8.1x | 3.8x | 7.5x | 9.1x | 8.5x | 7.8x | ||
| LTM P/E Ratio | 99.0x | -32.9x | 74.7x | 23.8x | 24.8x | 29.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 3.8x | 8.1x | 9.1x | |||||
| Historical LTM P/S Ratio | 7.5x | 9.0x | 15.6x | |||||
| Selected Price / Sales Multiple | 7.4x | 7.8x | 8.2x | |||||
| (x) LTM Sales | 2,200 | 2,200 | 2,200 | |||||
| (=) Equity Value | 16,266 | 17,122 | 17,978 | |||||
| (/) Shares Outstanding | 117.1 | 117.1 | 117.1 | |||||
| Implied Value Range | 138.94 | 146.25 | 153.56 | |||||
| FX Rate: USD/EUR | 1.2 | 1.2 | 1.2 | Market Price | ||||
| Implied Value Range (Trading Cur) | 118.04 | 124.25 | 130.47 | 121.10 | ||||
| Upside / (Downside) | -2.5% | 2.6% | 7.7% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | UDR | CSR | CPT | AVB | EQR | M2K | |
| Value of Common Equity | 12,714 | 979 | 11,701 | 27,752 | 25,373 | 16,687 | |
| (/) Shares Outstanding | 331.3 | 16.8 | 106.9 | 142.2 | 381.9 | 117.1 | |
| Implied Stock Price | 38.37 | 58.42 | 109.51 | 195.15 | 66.44 | 142.54 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.18 | |
| Implied Stock Price (Trading Cur) | 38.37 | 58.42 | 109.51 | 195.15 | 66.44 | 121.10 | |
| 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 | |