investorscraft@gmail.com

Intrinsic value of Mid-America Apartment Communities, Inc. (MAA)

Previous Close$179.54
Intrinsic Value
Upside potential
Previous Close
$179.54
* 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, $/sh51.83 

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

MAA, an S&P 500 company, is a real estate investment trust, or REIT, focused on delivering full-cycle and superior investment performance for shareholders through the ownership, management, acquisition, development and redevelopment of quality apartment communities in the Southeast, Southwest, and Mid-Atlantic regions of the United States. As of September 30, 2020, MAA had ownership interest in 102,105 apartment units, including communities currently in development, across 16 states and the District of Columbia.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %6.0NaN
Revenue, $1778NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1313NaN
Operating income, $m465NaN
EBITDA, $m1005NaN
Interest expense (income), $mNaN
Earnings before tax, $m544NaN
Tax expense, $m14NaN
Net income, $m530NaN

BALANCE SHEET

Cash and short-term investments, $m131NaN
Total assets, $m11285NaN
Adjusted assets (=assets-cash), $m11154NaN
Average production assets, $m49NaN
Working capital, $m-454NaN
Total debt, $m4547NaN
Total liabilities, $m5290NaN
Total equity, $m5995NaN
Debt-to-equity ratio0.758NaN
Adjusted equity ratio0.537NaN

CASH FLOW

Net income, $m530NaN
Depreciation, amort., depletion, $m540NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m895NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-249NaN
Free cash flow, $m1145NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-454
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount