Previous Close | $284.20 |
Intrinsic Value | $18.64 |
Upside potential | -93% |
Data is not available at this time.
Essex Property Trust, Inc. is a leading real estate investment trust (REIT) specializing in the acquisition, development, and management of multifamily residential properties, primarily in high-demand West Coast markets. The company focuses on Class-A and Class-B apartment communities in urban and suburban locations, catering to a diverse tenant base. Essex’s revenue model is driven by rental income, with a strong emphasis on occupancy rates, lease renewals, and strategic property enhancements to maintain premium pricing. The company operates in a competitive sector characterized by high barriers to entry due to regulatory constraints and capital intensity. Essex differentiates itself through a disciplined approach to portfolio diversification, targeting markets with robust job growth and limited housing supply. Its market positioning is reinforced by a reputation for operational excellence, sustainable development practices, and a data-driven approach to asset management. The West Coast focus provides exposure to tech-driven economies but also introduces cyclical risks tied to regional economic conditions.
For FY 2024, Essex reported revenue of $1.77 billion, with net income of $741.5 million, reflecting a net margin of approximately 41.8%. Diluted EPS stood at $11.54, underscoring strong profitability. Operating cash flow of $1.07 billion indicates efficient conversion of rental income into cash, supported by minimal capital expenditures, as the REIT model prioritizes operational cash flow over heavy reinvestment.
Essex demonstrates robust earnings power, with its core multifamily operations generating stable cash flows. The absence of capital expenditures in the reported period suggests a mature portfolio requiring limited reinvestment, enhancing capital efficiency. The company’s ability to sustain high margins is indicative of pricing power and operational leverage in its target markets.
Essex maintains a solid balance sheet, with $66.8 million in cash and equivalents against total debt of $6.65 billion. The debt level is typical for a REIT, leveraging long-term, fixed-rate financing to fund acquisitions and development. The company’s financial health is supported by consistent cash flow generation, though interest rate sensitivity remains a key monitorable.
Essex’s growth is tied to rental rate increases and selective property acquisitions, with limited organic expansion. The company has a shareholder-friendly dividend policy, distributing $9.66 per share annually, reflecting a payout ratio aligned with REIT requirements. Dividend sustainability is supported by stable cash flows, though growth may moderate in cyclical downturns.
The market values Essex for its premium West Coast exposure and consistent dividend yield. Current earnings multiples reflect investor confidence in the company’s ability to navigate regional economic cycles, though valuation may be sensitive to interest rate movements and housing demand fluctuations in key markets.
Essex’s strategic advantages include its geographically concentrated, high-barrier portfolio and operational expertise. The outlook remains favorable due to constrained housing supply in its markets, though macroeconomic risks such as interest rate volatility and regional job market softness could pose challenges. Long-term growth will depend on the company’s ability to sustain occupancy and rental rate premiums.
10-K filing, company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |