As of 2025-05-22, the Intrinsic Value of Apartment Investment and Management Co (AIV) is 21.10 USD. This AIV valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 7.93 USD, the upside of Apartment Investment and Management Co is 166.00%.
The range of the Intrinsic Value is 16.69 - 24.41 USD
Based on its market price of 7.93 USD and our intrinsic valuation, Apartment Investment and Management Co (AIV) is undervalued by 166.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (88.46) - (13.84) | (18.69) | -335.7% |
| DCF (Growth 10y) | (7.71) - 7.77 | (6.72) | -184.7% |
| DCF (EBITDA 5y) | 16.69 - 24.41 | 21.10 | 166.0% |
| DCF (EBITDA 10y) | 21.49 - 34.03 | 28.20 | 255.6% |
| Fair Value | -18.73 - -18.73 | -18.73 | -336.24% |
| P/E | (10.34) - (21.69) | (15.96) | -301.3% |
| EV/EBITDA | (0.16) - 15.55 | 6.97 | -12.1% |
| EPV | (15.92) - (18.71) | (17.32) | -318.4% |
| DDM - Stable | (9.25) - (40.38) | (24.82) | -413.0% |
| DDM - Multi | (9.59) - (33.24) | (14.97) | -288.8% |
| Market Cap (mil) | 1,123.84 |
| Beta | 0.55 |
| Outstanding shares (mil) | 141.72 |
| Enterprise Value (mil) | 2,280.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.47% |
| Cost of Debt | 5.50% |
| WACC | 5.72% |