ESS · Essex Property Trust, Inc.
$295.342026-07-21Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-109.0% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-27 · $13) Analysts Range ($277 · $320) 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 | $1.7B | — | 35.0% | 0.0% | $584MM | $367MM | $952MM | 7.8% | — | 5.1% | $11.5B | $6.30 | — |
| 2024.Q4 | $1.7B | 0.0% | 35.0% | 0.0% | $584MM | $492MM | $1.1B | 8.2% | — | 5.0% | $12.0B | $6.30 | — |
| 2025.Q1 | $1.8B | 6.3% | 39.6% | 0.0% | $703MM | $489MM | $1.2B | 8.1% | — | 5.8% | $12.2B | $11.50 | — |
| 2025.Q4 | $1.8B | 0.0% | 39.6% | 0.0% | $703MM | $515MM | $1.2B | 7.9% | — | 5.8% | $12.2B | $11.50 | — |
| 2026.Q1 | $1.9B | 7.5% | 38.4% | 0.0% | $732MM | $492MM | $1.2B | 7.9% | — | 6.0% | $12.2B | $8.93 | 26.0 |
| italics below = DCF projection · 10yr Rev CAGR: 3.7% |
| 2027.Q1 | $2.0B | +3.1% | 44.4% | 2.0% | $855MM | −$526MM | $330MM | 7.9% | $306MM | 6.9% | $12.7B | $13.27 | 22.3 |
| 2028.Q1 | $2.0B | +3.4% | 44.4% | 4.0% | $867MM | −$526MM | $341MM | 8.0% | $292MM | 6.7% | $13.2B | $13.44 | 22.0 |
| 2029.Q1 | $2.1B | +3.5% | 44.4% | 6.0% | $878MM | −$499MM | $379MM | 8.0% | $301MM | 6.5% | $13.7B | $13.62 | 21.7 |
| 2030.Q1 | $2.2B | +3.6% | 44.4% | 8.0% | $890MM | −$2.1B | −$1.2B | 8.1% | −$886MM | 6.0% | $15.8B | $13.81 | 21.4 |
| 2031.Q1 | $2.3B | +3.6% | 44.4% | 10.0% | $902MM | −$1.1B | −$180MM | 8.2% | −$122MM | 5.5% | $16.9B | $14.00 | 21.1 |
|
| Term. Yr+ | $2.8B | 4.1% | 36.2% | 20.0% | $825MM | −$393MM | $432MM | 8.6% | $4.4B | 8.6% | — | — | — |
Active scenario IV: $0 (-109.0% vs market)