ESS · Essex Property Trust, Inc.
$247.342026-05-17Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-112.5% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-27 · $14) Analysts Range ($271 · $292) 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 | $1.4B | — | 36.8% | 2.0% | $520MM | $126MM | $645MM | 6.2% | — | 4.3% | $12.0B | $7.58 | — |
| 2022.Q4 | $1.6B | 11.5% | 37.0% | 0.0% | $605MM | $227MM | $833MM | 7.7% | — | 5.1% | $11.5B | $6.33 | — |
| 2023.Q4 | $1.7B | 3.9% | 35.0% | 0.0% | $584MM | $369MM | $953MM | 7.4% | — | 5.2% | $11.1B | $6.30 | — |
| 2024.Q4 | $1.8B | 6.3% | 39.6% | 0.0% | $703MM | $492MM | $1.2B | 8.2% | — | 6.1% | $12.0B | $11.50 | — |
| 2025.Q4 | $1.9B | 7.1% | 43.9% | 0.0% | $834MM | $515MM | $1.3B | 7.9% | — | 6.9% | $12.2B | $10.43 | 19.1 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2026.Q4 | $1.9B | +2.5% | 44.4% | 2.0% | $847MM | −$533MM | $315MM | 7.8% | $292MM | 6.8% | $12.7B | $13.15 | 18.8 |
| 2027.Q4 | $2.0B | +3.5% | 44.4% | 4.0% | $859MM | −$607MM | $252MM | 7.9% | $217MM | 6.6% | $13.3B | $13.33 | 18.6 |
| 2028.Q4 | $2.1B | +5.5% | 44.4% | 6.0% | $887MM | −$833MM | $55MM | 8.0% | $43MM | 6.5% | $14.2B | $13.77 | 18.0 |
| 2029.Q4 | $2.2B | +5.3% | 44.4% | 8.0% | $915MM | −$2.2B | −$1.3B | 8.1% | −$964MM | 6.0% | $16.4B | $14.19 | 17.4 |
| 2030.Q4 | $2.4B | +5.1% | 44.4% | 10.0% | $940MM | −$1.3B | −$383MM | 8.2% | −$261MM | 5.5% | $17.7B | $14.59 | 17.0 |
|
| Term. Yr+ | $3.1B | 4.1% | 36.2% | 20.0% | $884MM | −$421MM | $463MM | 8.6% | $4.7B | 8.6% | — | — | — |
Active scenario IV: $0 (-112.5% vs market)