As of 2025-07-03, the Intrinsic Value of Mid-America Apartment Communities Inc (MAA) is 166.12 USD. This MAA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 149.21 USD, the upside of Mid-America Apartment Communities Inc is 11.30%.
The range of the Intrinsic Value is 95.42 - 420.21 USD
Based on its market price of 149.21 USD and our intrinsic valuation, Mid-America Apartment Communities Inc (MAA) is undervalued by 11.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 95.42 - 420.21 | 166.12 | 11.3% |
| DCF (Growth 10y) | 120.92 - 473.46 | 198.19 | 32.8% |
| DCF (EBITDA 5y) | 181.38 - 235.70 | 207.74 | 39.2% |
| DCF (EBITDA 10y) | 199.38 - 277.88 | 236.20 | 58.3% |
| Fair Value | 80.16 - 80.16 | 80.16 | -46.28% |
| P/E | 122.12 - 155.61 | 135.84 | -9.0% |
| EV/EBITDA | 143.91 - 189.55 | 162.74 | 9.1% |
| EPV | 69.16 - 107.24 | 88.20 | -40.9% |
| DDM - Stable | 52.42 - 200.45 | 126.43 | -15.3% |
| DDM - Multi | 94.33 - 249.11 | 133.45 | -10.6% |
| Market Cap (mil) | 17,466.52 |
| Beta | 0.47 |
| Outstanding shares (mil) | 117.06 |
| Enterprise Value (mil) | 22,452.91 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.81% |
| Cost of Debt | 4.67% |
| WACC | 7.10% |