EQR
Equity Residential
Price:  
65.29 
USD
Volume:  
1,069,535.00
United States | Equity Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EQR Intrinsic Value

15.00 %
Upside

What is the intrinsic value of EQR?

As of 2025-08-29, the Intrinsic Value of Equity Residential (EQR) is 75.12 USD. This EQR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 65.29 USD, the upside of Equity Residential is 15.00%.

The range of the Intrinsic Value is 45.58 - 159.81 USD

Is EQR undervalued or overvalued?

Based on its market price of 65.29 USD and our intrinsic valuation, Equity Residential (EQR) is undervalued by 15.00%.

65.29 USD
Stock Price
75.12 USD
Intrinsic Value
Intrinsic Value Details

EQR Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 45.58 - 159.81 75.12 15.0%
DCF (Growth 10y) 52.63 - 165.01 81.92 25.5%
DCF (EBITDA 5y) 88.33 - 105.41 94.46 44.7%
DCF (EBITDA 10y) 88.63 - 115.47 99.36 52.2%
Fair Value 15.89 - 15.89 15.89 -75.66%
P/E 64.59 - 94.61 78.97 21.0%
EV/EBITDA 53.83 - 78.20 64.87 -0.6%
EPV 24.55 - 41.00 32.78 -49.8%
DDM - Stable 25.70 - 80.03 52.86 -19.0%
DDM - Multi 46.26 - 101.63 62.50 -4.3%

EQR Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 24,806.28
Beta 0.78
Outstanding shares (mil) 379.94
Enterprise Value (mil) 33,146.83
Market risk premium 4.60%
Cost of Equity 8.12%
Cost of Debt 5.04%
WACC 7.36%