investorscraft@gmail.com

Intrinsic ValueMid-America Apartment Communities, Inc. (0K1E.L)

Previous Close£132.27
Intrinsic Value
Upside potential
Previous Close
£132.27

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

Mid-America Apartment Communities, Inc. (MAA) is a leading real estate investment trust (REIT) specializing in multifamily apartment communities across high-growth regions in the Southeast, Southwest, and Mid-Atlantic United States. The company operates a vertically integrated model, managing acquisitions, development, and redevelopment to optimize portfolio quality and rental income. MAA’s core revenue stems from leasing residential units, supported by ancillary services such as property management and tenant amenities. The REIT focuses on suburban and urban markets with strong employment growth and demographic tailwinds, positioning it to capitalize on rising demand for rental housing. Its portfolio of over 102,000 units as of 2020 underscores its scale and operational expertise in a fragmented industry. MAA’s disciplined capital allocation and regional concentration in Sun Belt markets—known for favorable migration trends and affordability—enhance its competitive edge. The company’s S&P 500 inclusion reflects its stability and institutional appeal, while its development pipeline ensures long-term growth potential.

Revenue Profitability And Efficiency

MAA reported revenue of $2.19 billion, with net income of $527.5 million, reflecting a healthy net margin of approximately 24%. The REIT’s operating cash flow of $1.1 billion underscores its ability to generate stable income from rental operations, while capital expenditures of $322 million indicate ongoing investments in property maintenance and development. Diluted EPS of $4.49 demonstrates efficient earnings distribution.

Earnings Power And Capital Efficiency

MAA’s earnings power is driven by high occupancy rates and rental income stability, typical of multifamily REITs. The company’s capital efficiency is evident in its ability to fund growth through operating cash flow, supplemented by prudent leverage. Its development and redevelopment initiatives aim to enhance asset value and rental premiums, supporting long-term earnings growth.

Balance Sheet And Financial Health

MAA maintains a solid balance sheet with $56.8 million in cash and equivalents, offset by $5.01 billion in total debt. The REIT’s leverage is manageable given its recurring cash flows and asset-backed financing structure. Its liquidity position and access to capital markets provide flexibility for strategic acquisitions and development projects.

Growth Trends And Dividend Policy

MAA benefits from demographic shifts favoring rental housing in its core markets. The company has a consistent dividend policy, with a dividend per share of $5.97, appealing to income-focused investors. Growth is supported by organic rent increases, occupancy stability, and selective development, aligning with long-term demand trends.

Valuation And Market Expectations

With a market cap of $17.94 billion and a beta of 0.80, MAA is perceived as a lower-risk investment within the REIT sector. The valuation reflects expectations of steady cash flow growth and resilience to economic cycles, given the defensive nature of rental housing demand.

Strategic Advantages And Outlook

MAA’s strategic advantages include its geographic focus on high-growth Sun Belt markets, scale, and operational expertise. The outlook remains positive, supported by urbanization trends, limited housing supply, and the company’s ability to execute on development opportunities. Macroeconomic factors such as interest rates and employment growth will influence near-term performance.

Sources

Company description, financial data from public filings, and market metrics from 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