Is EQR undervalued or overvalued?
As of 2025-03-23, the Intrinsic Value of Equity Residential (EQR) is 79.17 USD. This EQR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 69.81 USD, the upside of Equity Residential is 13.40%. This means that EQR is undervalued by 13.40%.
The range of the Intrinsic Value is 48.05 - 172.50 USD
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 48.05 - 172.50 | 79.17 | 13.4% |
| DCF (Growth 10y) | 54.44 - 175.64 | 85.01 | 21.8% |
| DCF (EBITDA 5y) | 99.49 - 121.25 | 109.46 | 56.8% |
| DCF (EBITDA 10y) | 96.66 - 128.32 | 111.02 | 59.0% |
| Fair Value | 16.28 - 16.28 | 16.28 | -76.67% |
| P/E | 70.49 - 100.42 | 84.00 | 20.3% |
| EV/EBITDA | 60.25 - 87.94 | 72.30 | 3.6% |
| EPV | 26.22 - 43.37 | 34.80 | -50.2% |
| DDM - Stable | 27.30 - 89.24 | 58.27 | -16.5% |
| DDM - Multi | 47.89 - 109.86 | 65.46 | -6.2% |
| Market Cap (mil) | 26,507.56 |
| Beta | 0.65 |
| Outstanding shares (mil) | 379.71 |
| Enterprise Value (mil) | 34,567.00 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.87% |
| Cost of Debt | 5.04% |
| WACC | 7.20% |