investorscraft@gmail.com

Intrinsic value of Acadia Realty Trust (AKR)

Previous Close$16.20
Intrinsic Value
Upside potential
Previous Close
$16.20
* 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, $/sh10.14 

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

Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth via its dual - Core and Fund - operating platforms and its disciplined, location-driven investment strategy. Acadia Realty Trust is accomplishing this goal by building a best-in-class core real estate portfolio with meaningful concentrations of assets in the nation's most dynamic corridors; making profitable opportunistic and value-add investments through its series of discretionary, institutional funds; and maintaining a strong balance sheet.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %16.6NaN
Revenue, $292NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m262NaN
Operating income, $m31NaN
EBITDA, $m158NaN
Interest expense (income), $mNaN
Earnings before tax, $m23NaN
Tax expense, $m0NaN
Net income, $m23NaN

BALANCE SHEET

Cash and short-term investments, $m28NaN
Total assets, $m4262NaN
Adjusted assets (=assets-cash), $m4234NaN
Average production assets, $m163NaN
Working capital, $m-11NaN
Total debt, $m1934NaN
Total liabilities, $m2740NaN
Total equity, $m1522NaN
Debt-to-equity ratio1.271NaN
Adjusted equity ratio0.532NaN

CASH FLOW

Net income, $m23NaN
Depreciation, amort., depletion, $m128NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m105NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-139NaN
Free cash flow, $m244NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-11
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount