As of 2024-12-12, the Intrinsic Value of Essex Property Trust Inc (ESS) is
244.37 USD. This ESS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 298.04 USD, the upside of Essex Property Trust Inc is
-18.00%.
The range of the Intrinsic Value is 88.68 - 2,879.22 USD
244.37 USD
Intrinsic Value
ESS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
88.68 - 2,879.22 |
244.37 |
-18.0% |
| DCF (Growth 10y) |
134.13 - 3,390.53 |
316.66 |
6.2% |
| DCF (EBITDA 5y) |
199.59 - 248.81 |
221.17 |
-25.8% |
| DCF (EBITDA 10y) |
232.24 - 318.75 |
270.56 |
-9.2% |
| Fair Value |
42.75 - 42.75 |
42.75 |
-85.66% |
| P/E |
162.15 - 300.42 |
224.39 |
-24.7% |
| EV/EBITDA |
112.54 - 282.20 |
194.61 |
-34.7% |
| EPV |
81.99 - 157.26 |
119.63 |
-59.9% |
| DDM - Stable |
116.55 - 817.72 |
467.13 |
56.7% |
| DDM - Multi |
115.89 - 572.02 |
186.71 |
-37.4% |
ESS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
19,155.03 |
| Beta |
0.88 |
| Outstanding shares (mil) |
64.27 |
| Enterprise Value (mil) |
25,440.70 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.96% |
| Cost of Debt |
5.04% |
| WACC |
6.17% |