investorscraft@gmail.com

Intrinsic value of Equity Residential (EQR)

Previous Close$75.22
Intrinsic Value
Upside potential
Previous Close
$75.22
* 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, $/sh23.95 

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

Equity Residential is committed to creating communities where people thrive. The Company, a member of the S&P 500, is focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract high quality long-term renters. Equity Residential owns or has investments in 305 properties consisting of 78,568 apartment units, located in Boston, New York, Washington, D.C., Seattle, San Francisco, Southern California and Denver.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %-3.8NaN
Revenue, $2433NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m757NaN
Operating income, $m1676NaN
EBITDA, $m2551NaN
Interest expense (income), $mNaN
Earnings before tax, $m1331NaN
Tax expense, $m1NaN
Net income, $m1330NaN

BALANCE SHEET

Cash and short-term investments, $m124NaN
Total assets, $m21169NaN
Adjusted assets (=assets-cash), $m21045NaN
Average production assets, $m410NaN
Working capital, $m-53NaN
Total debt, $m8654NaN
Total liabilities, $m10214NaN
Total equity, $m10955NaN
Debt-to-equity ratio0.790NaN
Adjusted equity ratio0.545NaN

CASH FLOW

Net income, $m1330NaN
Depreciation, amort., depletion, $m875NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m1251NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-364NaN
Free cash flow, $m1615NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-53
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount