investorscraft@gmail.com

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

Previous Close$150.72
Intrinsic Value
Upside potential
Previous Close
$150.72

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 the Sunbelt region of the United States. The company operates in a highly competitive but growing sector, driven by demographic shifts toward urban and suburban living, as well as strong job growth in its target markets. MAA’s core revenue model is anchored in rental income from its diversified portfolio of Class A and B properties, which cater to a broad tenant base, including young professionals, families, and retirees. The company’s strategic focus on high-growth markets such as Atlanta, Dallas, and Charlotte positions it to benefit from sustained demand for quality rental housing. MAA differentiates itself through a combination of operational efficiency, community amenities, and a disciplined acquisition strategy, reinforcing its reputation as a reliable operator in the multifamily space. Its market position is further strengthened by a scalable platform that supports both organic growth and strategic expansions, ensuring long-term value creation for stakeholders.

Revenue Profitability And Efficiency

MAA reported revenue of $2.19 billion for the period, with net income of $527.5 million, reflecting a robust operating margin. Diluted EPS stood at $4.74, underscoring the company’s ability to convert rental income into shareholder returns. Operating cash flow of $1.1 billion highlights strong cash generation, while capital expenditures of $322.4 million indicate ongoing investments in property maintenance and value-add initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent cash flow generation and disciplined capital allocation. MAA’s focus on high-quality assets and operational efficiency translates into stable NOI growth. The balance between reinvestment and shareholder returns is managed prudently, with a dividend payout ratio that aligns with sustainable growth objectives.

Balance Sheet And Financial Health

MAA maintains a solid balance sheet with $43 million in cash and equivalents and total debt of $5.01 billion. The debt level is manageable given the company’s stable cash flows and asset base. The REIT’s financial health is supported by its ability to service debt and fund growth initiatives without overleveraging, ensuring resilience in varying market conditions.

Growth Trends And Dividend Policy

MAA has demonstrated consistent growth through both same-store performance and strategic acquisitions. The company’s dividend policy is attractive, with an annual dividend of $5.91 per share, reflecting a commitment to returning capital to shareholders. This policy is underpinned by reliable cash flows and a focus on long-term value creation.

Valuation And Market Expectations

The market values MAA for its stable income stream and growth potential in the Sunbelt multifamily sector. Current valuation metrics reflect investor confidence in the company’s ability to navigate economic cycles and capitalize on demographic trends. Expectations are anchored in sustained rental demand and operational excellence.

Strategic Advantages And Outlook

MAA’s strategic advantages include its prime geographic focus, scalable operating platform, and disciplined capital management. The outlook remains positive, supported by strong fundamentals in its core markets and a balanced approach to growth and shareholder returns. The company is well-positioned to deliver consistent performance in the evolving multifamily landscape.

Sources

Company filings, investor presentations, and Bloomberg data.

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