MAA · Mid-America Apartment Communities, Inc.
$124.882026-05-17Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-266.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-7 · $20) Analysts Range ($134 · $158) 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 | $1.8B | — | 26.1% | 2.4% | $454MM | $504MM | $957MM | 6.5% | — | 4.3% | $10.5B | $4.56 | — |
| 2022.Q4 | $2.0B | 13.6% | 31.1% | 0.0% | $635MM | $218MM | $853MM | 7.8% | — | 6.1% | $10.4B | $5.44 | — |
| 2023.Q4 | $2.1B | 6.4% | 32.1% | 0.8% | $683MM | $15MM | $698MM | 7.5% | — | 6.5% | $10.6B | $4.72 | — |
| 2024.Q4 | $2.2B | 2.0% | 30.0% | 1.0% | $650MM | $265MM | $915MM | 8.3% | — | 6.0% | $10.9B | $4.50 | — |
| 2025.Q4 | $2.2B | 0.8% | 28.0% | 1.0% | $613MM | $309MM | $922MM | 8.2% | — | 5.6% | $11.0B | $3.82 | 23.6 |
| italics below = DCF projection · 10yr Rev CAGR: 4.4% |
| 2026.Q4 | $2.2B | +1.8% | 28.0% | 2.9% | $612MM | −$240MM | $372MM | 8.1% | $344MM | 5.5% | $11.2B | $5.23 | 23.9 |
| 2027.Q4 | $2.3B | +3.0% | 28.0% | 4.8% | $618MM | −$391MM | $227MM | 8.1% | $195MM | 5.4% | $11.6B | $5.28 | 23.7 |
| 2028.Q4 | $2.4B | +5.6% | 28.0% | 6.7% | $640MM | −$687MM | −$47MM | 8.2% | −$37MM | 5.3% | $12.3B | $5.46 | 22.9 |
| 2029.Q4 | $2.6B | +5.4% | 28.0% | 8.6% | $661MM | −$30.5B | −$29.8B | 8.2% | −$21.8B | 2.4% | $42.8B | $5.64 | 22.1 |
| 2030.Q4 | $2.7B | +5.2% | 28.0% | 10.5% | $681MM | −$2.9B | −$2.2B | 8.3% | −$1.5B | 1.5% | $45.7B | $5.81 | 21.5 |
|
| Term. Yr+ | $3.5B | 4.1% | 28.9% | 20.0% | $814MM | −$388MM | $426MM | 8.6% | $4.3B | 8.6% | — | — | — |
Active scenario IV: $0 (-266.6% vs market)