As of 2024-12-13, the Intrinsic Value of Equity Residential (EQR) is 73.25 USD. This EQR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.79 USD, the upside of Equity Residential is -0.70%.

The range of the Intrinsic Value is 39.14 - 213.45 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	39.14 - 213.45	73.25	-0.7%
DCF (Growth 10y)	50.32 - 237.29	87.13	18.1%
DCF (EBITDA 5y)	84.42 - 99.54	91.65	24.2%
DCF (EBITDA 10y)	87.03 - 111.18	98.35	33.3%
Fair Value	26.16 - 26.16	26.16	-64.55%
P/E	74.72 - 86.73	79.36	7.5%
EV/EBITDA	56.52 - 68.63	63.72	-13.7%
EPV	22.33 - 35.89	29.11	-60.6%
DDM - Stable	29.89 - 118.48	74.18	0.5%
DDM - Multi	46.57 - 129.63	66.97	-9.2%