As of 2025-06-09, the Intrinsic Value of Avalonbay Communities Inc (AVB) is 245.78 USD. This AVB valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 203.15 USD, the upside of Avalonbay Communities Inc is 21.00%.
The range of the Intrinsic Value is 134.26 - 748.35 USD
Based on its market price of 203.15 USD and our intrinsic valuation, Avalonbay Communities Inc (AVB) is undervalued by 21.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.26 - 748.35 | 245.78 | 21.0% |
| DCF (Growth 10y) | 164.02 - 810.54 | 282.19 | 38.9% |
| DCF (EBITDA 5y) | 268.02 - 312.73 | 283.27 | 39.4% |
| DCF (EBITDA 10y) | 282.77 - 358.38 | 312.37 | 53.8% |
| Fair Value | 61.18 - 61.18 | 61.18 | -69.88% |
| P/E | 208.97 - 260.58 | 224.92 | 10.7% |
| EV/EBITDA | 202.87 - 250.36 | 221.22 | 8.9% |
| EPV | 32.36 - 61.54 | 46.95 | -76.9% |
| DDM - Stable | 93.68 - 417.30 | 255.49 | 25.8% |
| DDM - Multi | 139.70 - 442.40 | 207.69 | 2.2% |
| Market Cap (mil) | 28,922.47 |
| Beta | 0.71 |
| Outstanding shares (mil) | 142.37 |
| Enterprise Value (mil) | 37,192.57 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 4.47% |
| WACC | 7.12% |