investorscraft@gmail.com

Intrinsic value of American Campus Communities Inc (ACC)

Previous Close$65.40
Intrinsic Value
Upside potential
Previous Close
$65.40
* 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.
Use floor (the cash flow based valuation has rendered a result, which is lower than an estimated minimum value derived from the company’s balance sheet analysis)

VALUATION INPUT DATA (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh17.65 

The original valuation is based on fiscal year data as of 2021-12-31 and quarterly data as of 2022-03-31.

Registered users can save their valuation input data

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

NOTE: The bar chart shows historic and forecasted yearly revenue growth rates. Its purpose is to help you in determining what initial revenue rate you want to base your stock valuation on. Please make sure that you are confident in the value you select - for most stocks it is by far the most important parameter in valuation.

Company description

American Campus Communities, Inc. is the largest owner, manager and developer of high-quality student housing communities in the United States. The company is a fully integrated, self-managed and self-administered equity real estate investment trust (REIT) with expertise in the design, finance, development, construction management and operational management of student housing properties. As of September 30, 2020, American Campus Communities owned 166 student housing properties containing approximately 111,900 beds. Including its owned and third-party managed properties, ACC's total managed portfolio consisted of 204 properties with approximately 139,900 beds.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(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, $m35NaN
Tax expense, $m1NaN
Net income, $m33NaN

BALANCE SHEET

Cash and short-term investments, $m135NaN
Total assets, $m7575NaN
Adjusted assets (=assets-cash), $m7440NaN
Average production assets, $m490NaN
Working capital, $m56NaN
Total debt, $m4007NaN
Total liabilities, $m4458NaN
Total equity, $m3117NaN
Debt-to-equity ratio1.286NaN
Adjusted equity ratio0.429NaN

CASH FLOW

Net income, $m33NaN
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