As of 2024-12-15, the Intrinsic Value of Apartment Income REIT Corp (AIRC) is
49.18 USD. This AIRC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 39.08 USD, the upside of Apartment Income REIT Corp is
25.80%.
The range of the Intrinsic Value is 29.45 - 97.05 USD
49.18 USD
Intrinsic Value
AIRC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
29.45 - 97.05 |
49.18 |
25.8% |
| DCF (Growth 10y) |
34.41 - 107.05 |
55.71 |
42.5% |
| DCF (EBITDA 5y) |
110.04 - 148.75 |
127.23 |
225.6% |
| DCF (EBITDA 10y) |
93.26 - 158.31 |
120.83 |
209.2% |
| Fair Value |
110.25 - 110.25 |
110.25 |
182.12% |
| P/E |
135.77 - 160.66 |
145.98 |
273.5% |
| EV/EBITDA |
38.84 - 130.20 |
81.76 |
109.2% |
| EPV |
(8.72) - 3.73 |
(2.50) |
-106.4% |
| DDM - Stable |
35.71 - 70.08 |
52.89 |
35.3% |
| DDM - Multi |
43.19 - 65.24 |
51.92 |
32.9% |
AIRC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,670.51 |
| Beta |
0.46 |
| Outstanding shares (mil) |
145.10 |
| Enterprise Value (mil) |
8,931.76 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.15% |
| Cost of Debt |
9.82% |
| WACC |
8.74% |