As of 2024-12-15, the Intrinsic Value of Preferred Apartment Communities Inc (APTS) is
144.54 USD. This APTS valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 25.00 USD, the upside of Preferred Apartment Communities Inc is
478.20%.
The range of the Intrinsic Value is 113.76 - 180.57 USD
144.54 USD
Intrinsic Value
APTS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(272.36) - (45.44) |
(54.28) |
-317.1% |
| DCF (Growth 10y) |
(29.60) - 208.11 |
(20.53) |
-182.1% |
| DCF (EBITDA 5y) |
113.76 - 180.57 |
144.54 |
478.2% |
| DCF (EBITDA 10y) |
123.21 - 242.79 |
174.22 |
596.9% |
| Fair Value |
1.60 - 1.60 |
1.60 |
-93.58% |
| P/E |
6.49 - 11.34 |
10.02 |
-59.9% |
| EV/EBITDA |
52.75 - 145.69 |
98.24 |
292.9% |
| EPV |
(88.47) - (143.64) |
(116.05) |
-564.2% |
| DDM - Stable |
2.76 - 9.39 |
6.08 |
-75.7% |
| DDM - Multi |
19.49 - 32.31 |
23.13 |
-7.5% |
APTS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,611.00 |
| Beta |
0.96 |
| Outstanding shares (mil) |
64.44 |
| Enterprise Value (mil) |
1,611.00 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.80% |
| Cost of Debt |
8.43% |
| WACC |
6.82% |