investorscraft@gmail.com

Intrinsic value of United Dominion Realty Trust, Inc. (UDR)

Previous Close$46.76
Intrinsic Value
Upside potential
Previous Close
$46.76
* 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, $/sh13.73 

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

UDR, Inc. (NYSE: UDR), an S&P 500 company, is a leading multifamily real estate investment trust with a demonstrated performance history of delivering superior and dependable returns by successfully managing, buying, selling, developing and redeveloping attractive real estate communities in targeted U.S. markets. As of June 30, 2020, UDR owned or had an ownership position in 51,320 apartment homes including 819 homes under development. For over 48 years, UDR has delivered long-term value to shareholders, the best standard of service to Residents and the highest quality experience for Associates.

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021(a)2022202320242025202620272028202920302031203220332034203520362037203820392040204120422043204420452046

INCOME STATEMENT

Revenue growth rate, %4.0NaN
Revenue, $1291NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1023NaN
Operating income, $m268NaN
EBITDA, $m888NaN
Interest expense (income), $mNaN
Earnings before tax, $m147NaN
Tax expense, $m1NaN
Net income, $m146NaN

BALANCE SHEET

Cash and short-term investments, $m28NaN
Total assets, $m10775NaN
Adjusted assets (=assets-cash), $m10747NaN
Average production assets, $m211NaN
Working capital, $m542NaN
Total debt, $m5605NaN
Total liabilities, $m7332NaN
Total equity, $m3443NaN
Debt-to-equity ratio1.628NaN
Adjusted equity ratio0.389NaN

CASH FLOW

Net income, $m146NaN
Depreciation, amort., depletion, $m620NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m701NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-345NaN
Free cash flow, $m1046NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m542
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount