investorscraft@gmail.com

Intrinsic ValueAvalonBay Communities, Inc. (0HJO.L)

Previous Close£177.41
Intrinsic Value
Upside potential
Previous Close
£177.41

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

AvalonBay Communities, Inc. is a leading equity REIT specializing in the development, redevelopment, acquisition, and management of high-quality apartment communities across key metropolitan markets in the U.S. The company operates in high-demand regions, including New England, the New York/New Jersey Metro area, the Mid-Atlantic, the Pacific Northwest, and California, with strategic expansions into Southeast Florida and Denver. Its core revenue model is driven by rental income from a diversified portfolio of 291 apartment communities, comprising 86,025 homes, with a focus on premium locations that attract affluent tenants. AvalonBay’s market position is strengthened by its disciplined approach to development and redevelopment, targeting urban and suburban markets with strong job growth and demographic trends. The company’s emphasis on sustainability and modern amenities further enhances its competitive edge in the multifamily housing sector.

Revenue Profitability And Efficiency

AvalonBay reported revenue of $2.91 billion for the period, with net income reaching $1.08 billion, reflecting strong operational efficiency. The company’s diluted EPS of $7.6 underscores its profitability, supported by $1.61 billion in operating cash flow. Capital expenditures of -$198 million indicate disciplined reinvestment in its portfolio, balancing growth with financial prudence.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its robust operating cash flow, which supports both dividend payments and strategic investments. With a focus on high-return development and redevelopment projects, AvalonBay maintains capital efficiency, optimizing its asset base to generate stable, long-term cash flows.

Balance Sheet And Financial Health

AvalonBay’s balance sheet shows $108.6 million in cash and equivalents against total debt of $8.25 billion, reflecting a leveraged but manageable position typical for REITs. The company’s ability to service debt is supported by consistent rental income and a diversified property portfolio.

Growth Trends And Dividend Policy

AvalonBay has demonstrated steady growth through strategic acquisitions and developments, particularly in expansion markets. The company’s dividend policy is shareholder-friendly, with a dividend per share of $6.85, reflecting its commitment to returning capital while funding growth initiatives.

Valuation And Market Expectations

With a market cap of $28.3 billion and a beta of 0.875, AvalonBay is viewed as a stable investment in the REIT sector. The market expects continued performance driven by its premium portfolio and strategic market positioning.

Strategic Advantages And Outlook

AvalonBay’s strategic advantages include its focus on high-growth metropolitan areas, a strong development pipeline, and a reputation for quality. The outlook remains positive, supported by demographic trends favoring rental housing and the company’s ability to capitalize on market opportunities.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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