1.23%
-1.62%
0.33%
1.39%
17.30%
-20.43%
-15.02%

Company Description

Equity Residential is committed to creating communities where people thrive.The Company, a member of the S&P 500, is focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract high quality long-term renters.Equity Residential owns or has investments in 305 properties consisting of 78,568 apartment units, located in Boston, New York, Washington, D.C., Seattle, San Francisco, Southern California and Denver.

Market Data

Last Price 70.6
Change Percentage 1.23%
Open 69.7
Previous Close 69.74
Market Cap ( Millions) 26788
Volume 566209
Year High 78.83
Year Low 57.33
M A 50 71.9
M A 200 70.52

Financial Ratios

FCF Yield 4.59%
Dividend Yield 3.82%
ROE 8.44%
Debt / Equity 79.89%
Net Debt / EBIDTA 476.71%
Price To Book 2.46
Price Earnings Ratio 28.8
Price To FCF 21.79
Price To sales 9.13
EV / EBITDA 19.54

Business Breakdown

Expected Mid-Term Growth

Segment nΒ°1 -> Same Store

Expected Growth : 2.5 %

What the company do ?

Same Store refers to a subset of Equity Residential's apartment communities that have been stabilized and owned for at least a year, used to measure performance and growth.

Why we expect these perspectives ?

Same Store growth of 2.5% at Equity Residential is driven by a combination of factors, including a strong job market, increasing wages, and limited new supply in core markets. Additionally, the company's focus on amenity upgrades, revenue management, and expense control also contribute to the growth. Furthermore, the shift towards experiential living and the desire for convenience and community among renters support the growth.

Segment nΒ°2 -> Non-same Store/Other

Expected Growth : 3.5 %

What the company do ?

Non-same Store/Other from Equity Residential refers to properties that are not part of the same store portfolio, including recently acquired, sold, or redeveloped properties.

Why we expect these perspectives ?

Equity Residential's Non-same Store/Other segment growth of 3.5% is driven by strategic acquisitions, expansion into high-growth markets, and increased demand for luxury apartments. Additionally, the company's focus on amenity-rich communities, proximity to public transportation, and strong property management practices contribute to above-average rent growth and occupancy rates.

Equity Residential Products

Product Range What is it ?
Apartments for Rent Equity Residential offers a wide range of apartments for rent, from studios to three-bedroom apartments, in various locations across the United States.
Luxury Apartments Equity Residential's luxury apartments offer high-end amenities, modern designs, and premium finishes, providing an upscale living experience.
Student Housing Equity Residential provides student housing options near top universities, offering a convenient and comfortable living environment for students.
Senior Living Communities Equity Residential's senior living communities offer a supportive and engaging environment for seniors, with amenities and services tailored to their needs.
Corporate Housing Equity Residential provides corporate housing solutions for businesses, offering furnished apartments and amenities tailored to the needs of business travelers and relocating employees.

Equity Residential's Porter Forces

The threat of substitutes for Equity Residential is medium, as there are alternative options for renters, such as single-family homes and other apartment complexes.

The bargaining power of customers for Equity Residential is low, as individual renters have limited negotiating power.

The bargaining power of suppliers for Equity Residential is low, as the company has multiple suppliers for goods and services.

The threat of new entrants for Equity Residential is medium, as there are barriers to entry, such as high capital requirements, but new companies can still enter the market.

The intensity of rivalry for Equity Residential is high, as there are many established competitors in the apartment rental market.

Capital Structure

Value
Debt Weight 40.00%
Debt Cost 3.95%
Equity Weight 60.00%
Equity Cost 8.11%
WACC 6.45%
Leverage 66.67%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
VICI VICI Properties is an experiential real estate investment trust that owns one of the largest portfolios of market-leading gaming, hospitality and entertainment destinations, including the world-renowned Caesars Palace. VICI Properties' …
PSA Public Storage, a member of the S&P 500 and FT Global 500, is a REIT that primarily acquires, develops, owns and operates self-storage facilities. At September 30, 2020, we had: …
SPG Simon is a real estate investment trust engaged in the ownership of premier shopping, dining, entertainment and mixed-use destinations and an S&P 100 company (Simon Property Group, NYSE: SPG). Our …
IRM Iron Mountain Incorporated (NYSE: IRM), founded in 1951, is the global leader for storage and information management services. Trusted by more than 225,000 organizations around the world, and with a …
AVB As of December 31, 2020, the Company owned or held a direct or indirect ownership interest in 291 apartment communities containing 86,025 apartment homes in 11 states and the District …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
70.6$
Current Price
70.6$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

πŸ₯‡

VICI Properties Logo
VICI Properties
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯ˆ

Public Storage Logo
Public Storage
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

πŸ₯‰

Iron Mountain Logo
Iron Mountain
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

Simon Property Group Logo
Simon Property Group
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

AvalonBay Communities Logo
AvalonBay Communities
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Equity Residential Logo
Equity Residential
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->