investorscraft@gmail.com

Intrinsic Value of American Campus Communities Inc (ACC)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %8.3NaN
Revenue, $942NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m786NaN
Operating income, $m157NaN
EBITDA, $m439NaN
Interest expense (income), $mNaN
Earnings before tax, $m37NaN
Tax expense, $m1NaN
Net income, $m35NaN

BALANCE SHEET

Cash and short-term investments, $m135NaN
Total assets, $m7575NaN
Adjusted assets (=assets-cash), $m7440NaN
Average production assets, $m6800NaN
Working capital, $m56NaN
Total debt, $m3720NaN
Total liabilities, $m4305NaN
Total equity, $m3269NaN
Debt-to-equity ratio1.138NaN
Adjusted equity ratio0.450NaN

CASH FLOW

Net income, $m35NaN
Depreciation, amort., depletion, $m283NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m335NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-241NaN
Free cash flow, $m576NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m56
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount