As of 2024-12-12, the Intrinsic Value of Apartment Investment and Management Co (AIV) is
7.25 USD. This AIV valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 8.72 USD, the upside of Apartment Investment and Management Co is
-16.90%.
The range of the Intrinsic Value is (0.09) - 116.85 USD
AIV Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.09) - 116.85 |
7.25 |
-16.9% |
| DCF (Growth 10y) |
(0.00) - 107.95 |
6.80 |
-22.0% |
| DCF (EBITDA 5y) |
16.58 - 24.81 |
20.07 |
130.1% |
| DCF (EBITDA 10y) |
14.52 - 24.16 |
18.60 |
113.3% |
| Fair Value |
-43.21 - -43.21 |
-43.21 |
-595.48% |
| P/E |
(24.40) - (46.14) |
(35.39) |
-505.8% |
| EV/EBITDA |
(1.41) - 17.18 |
6.67 |
-23.5% |
| EPV |
(19.24) - (22.74) |
(20.99) |
-340.7% |
| DDM - Stable |
(20.20) - (86.20) |
(53.20) |
-710.1% |
| DDM - Multi |
(13.93) - (46.53) |
(21.48) |
-346.3% |
AIV Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,231.87 |
| Beta |
0.68 |
| Outstanding shares (mil) |
141.27 |
| Enterprise Value (mil) |
2,521.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.77% |
| Cost of Debt |
5.50% |
| WACC |
5.87% |