EQR · Equity Residential
$60.272026-05-17Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-123.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-14 · $5) Analysts Range ($63 · $79) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2021.Q4 | $2.5B | — | 68.0% | 0.1% | $1.7B | $633MM | $2.3B | 6.0% | — | 8.7% | $19.2B | $3.43 | — |
| 2022.Q4 | $2.7B | 11.0% | 61.9% | 0.1% | $1.7B | $498MM | $2.2B | 7.4% | — | 9.0% | $18.5B | $2.00 | — |
| 2023.Q4 | $2.9B | 5.1% | 61.5% | 0.1% | $1.8B | $522MM | $2.3B | 7.2% | — | 9.5% | $18.4B | $2.15 | — |
| 2024.Q4 | $3.0B | 3.7% | 61.2% | 0.1% | $1.8B | $577MM | $2.4B | 7.9% | — | 9.7% | $19.1B | $2.66 | — |
| 2025.Q4 | $3.1B | 4.1% | 36.3% | 0.6% | $1.1B | $570MM | $1.7B | 7.9% | — | 5.8% | $19.5B | $2.88 | 20.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2026.Q4 | $3.2B | +2.5% | 36.3% | 2.5% | $1.1B | −$607MM | $518MM | 7.8% | $481MM | 5.7% | $20.1B | $2.90 | 20.8 |
| 2027.Q4 | $3.3B | +3.3% | 34.9% | 4.5% | $1.1B | −$749MM | $345MM | 7.9% | $297MM | 5.3% | $20.8B | $2.81 | 21.4 |
| 2028.Q4 | $3.4B | +3.4% | 33.4% | 6.4% | $1.1B | −$742MM | $320MM | 8.0% | $255MM | 5.0% | $21.6B | $2.73 | 22.1 |
| 2029.Q4 | $3.5B | +3.5% | 32.0% | 8.3% | $1.0B | −$5.4B | −$4.4B | 8.0% | −$3.2B | 4.2% | $27.0B | $2.65 | 22.7 |
| 2030.Q4 | $3.6B | +3.6% | 29.1% | 10.3% | $948MM | −$2.0B | −$1.1B | 8.1% | −$743MM | 3.4% | $29.0B | $2.44 | 24.7 |
|
| Term. Yr+ | $4.6B | 4.1% | 29.1% | 20.0% | $1.1B | −$508MM | $557MM | 8.6% | $5.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-123.8% vs market)