As of 2024-12-13, the Intrinsic Value of Avalonbay Communities Inc (AVB) is
221.55 USD. This AVB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 227.93 USD, the upside of Avalonbay Communities Inc is
-2.80%.
The range of the Intrinsic Value is 124.16 - 601.15 USD
221.55 USD
Intrinsic Value
AVB Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
124.16 - 601.15 |
221.55 |
-2.8% |
| DCF (Growth 10y) |
159.95 - 680.08 |
266.70 |
17.0% |
| DCF (EBITDA 5y) |
295.89 - 342.89 |
318.40 |
39.7% |
| DCF (EBITDA 10y) |
307.61 - 382.08 |
342.69 |
50.3% |
| Fair Value |
36.62 - 36.62 |
36.62 |
-83.93% |
| P/E |
214.62 - 259.59 |
232.85 |
2.2% |
| EV/EBITDA |
199.28 - 238.54 |
219.86 |
-3.5% |
| EPV |
21.66 - 42.20 |
31.93 |
-86.0% |
| DDM - Stable |
89.90 - 358.66 |
224.28 |
-1.6% |
| DDM - Multi |
136.63 - 388.77 |
198.22 |
-13.0% |
AVB Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
32,420.76 |
| Beta |
0.65 |
| Outstanding shares (mil) |
142.24 |
| Enterprise Value (mil) |
40,263.63 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.77% |
| Cost of Debt |
4.47% |
| WACC |
7.10% |