EQR · Equity Residential
$68.382026-07-21Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-119.9% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-14 · $2) 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 |
|---|
| 2024.Q1 | $2.9B | — | 61.5% | 0.1% | $1.8B | $549MM | $2.3B | 7.6% | — | 9.7% | $18.2B | $2.17 | — |
| 2024.Q4 | $2.9B | 0.0% | 61.5% | 0.1% | $1.8B | $577MM | $2.3B | 7.9% | — | 9.5% | $19.1B | $2.17 | — |
| 2025.Q1 | $3.0B | 3.7% | 61.2% | 0.1% | $1.8B | $560MM | $2.4B | 8.0% | — | 9.6% | $18.9B | $2.69 | — |
| 2025.Q4 | $3.0B | 0.0% | 61.2% | 0.6% | $1.8B | $570MM | $2.4B | 7.9% | — | 9.5% | $19.5B | $2.69 | — |
| 2026.Q1 | $3.1B | 4.7% | 28.5% | 0.9% | $881MM | $480MM | $1.4B | 8.1% | — | 4.6% | $19.0B | $2.48 | 29.6 |
| italics below = DCF projection · 10yr Rev CAGR: 3.6% |
| 2027.Q1 | $3.2B | +2.2% | 28.5% | 2.8% | $883MM | −$570MM | $313MM | 8.0% | $290MM | 4.6% | $19.5B | $2.29 | 29.9 |
| 2028.Q1 | $3.3B | +3.4% | 28.6% | 4.7% | $899MM | −$800MM | $99MM | 8.1% | $85MM | 4.5% | $20.3B | $2.33 | 29.3 |
| 2029.Q1 | $3.4B | +3.5% | 28.7% | 6.6% | $914MM | −$762MM | $152MM | 8.1% | $120MM | 4.4% | $21.1B | $2.37 | 28.9 |
| 2030.Q1 | $3.5B | +3.5% | 28.8% | 8.5% | $931MM | −$4.4B | −$3.5B | 8.2% | −$2.6B | 4.0% | $25.5B | $2.42 | 28.3 |
| 2031.Q1 | $3.7B | +3.6% | 29.1% | 10.4% | $952MM | −$1.9B | −$984MM | 8.2% | −$666MM | 3.6% | $27.5B | $2.47 | 27.7 |
|
| Term. Yr+ | $4.6B | 4.1% | 29.1% | 20.0% | $1.1B | −$511MM | $561MM | 8.6% | $5.6B | 8.6% | — | — | — |
Active scenario IV: $0 (-119.9% vs market)