investorscraft@gmail.com

Intrinsic value of Apartment Investment and Management Company (AIV)

Previous Close$8.28
Intrinsic Value
Upside potential
Previous Close
$8.28
* 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 (original, your and others' valuations)

ParameterOrig.Your
Date of valuation (DoV)  
Intrinsic value (IV) at DoV, $/sh  
IV at current val. algorithm, $/sh1.26 

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

Aimco is a real estate investment trust focused on the ownership and management of quality apartment communities located in select markets in the United States. Aimco is one of the country's largest owners and operators of apartments, with ownership interests in 126 apartment communities in 17 states and the District of Columbia. Aimco common shares are traded on the New York Stock Exchange under the ticker symbol AIV and are included in the S&P 500.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %12.6NaN
Revenue, $170NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m186NaN
Operating income, $m-16NaN
EBITDA, $m70NaN
Interest expense (income), $mNaN
Earnings before tax, $m-20NaN
Tax expense, $m-14NaN
Net income, $m-6NaN

BALANCE SHEET

Cash and short-term investments, $m245NaN
Total assets, $m2434NaN
Adjusted assets (=assets-cash), $m2189NaN
Average production assets, $m1123NaN
Working capital, $m-333NaN
Total debt, $m1628NaN
Total liabilities, $m1933NaN
Total equity, $m501NaN
Debt-to-equity ratio3.250NaN
Adjusted equity ratio0.129NaN

CASH FLOW

Net income, $m-6NaN
Depreciation, amort., depletion, $m86NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m13NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-247NaN
Free cash flow, $m260NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-333
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount