Intrinsic value of Equity Residential (EQR)

[per Chepakovich valuation model]

other valuations of EQR

[per Chepakovich valuation model]  See other valuations of EQR stock

Previous Close$84.82
Intrinsic Value
Upside potential
Previous Close
$84.82

VALUATION INPUT DATA

Revenue, mln $
Initial revenue growth rate (norm.), %
Variable cost ratio, %
Fixed operating expenses, mln $
Production assets / Revenue, %
Working capital / Revenue, %
Interest rate on debt, %
Life of production assets, yrs
Initial discount rate, %
Shares outstanding, mln
Adjusted equity ratio
Adjusted assets / Revenue
Based on fiscal year data as of 2020-12-31 and quarterly data as of 2021-03-31.
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.
  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 year2020(a)2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

INCOME STATEMENT

Revenue growth rate, %-4.8NaN
Revenue, $2572NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1254NaN
Operating income, $m1318NaN
EBITDA, $m2200NaN
Interest expense (income), $mNaN
Earnings before tax, $m911NaN
Tax expense, $m1NaN
Net income, $m911NaN

BALANCE SHEET

Cash and short-term investments, $m43NaN
Total assets, $m20287NaN
Adjusted assets (=assets-cash), $m20244NaN
Average production assets, $m19800NaN
Working capital, $m-131NaN
Total debt, $m8044NaN
Total liabilities, $m9523NaN
Total equity, $m10763NaN
Debt-to-equity ratio0.747NaN
Adjusted equity ratio0.530NaN

CASH FLOW

Net income, $m911NaN
Depreciation, amort., depletion, $m882NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1266NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m679NaN
Free cash flow, $m587NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-131
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN