UDR · UDR, Inc.
$34.642026-05-17Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-134.6% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-11 · $-9) Analysts Range ($38 · $44) 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 | $1.3B | — | 20.8% | 0.9% | $266MM | $319MM | $585MM | 6.9% | — | 3.0% | $8.9B | $0.45 | — |
| 2022.Q4 | $1.5B | 17.6% | 16.5% | 0.4% | $250MM | $239MM | $489MM | 8.1% | — | 2.7% | $9.6B | $0.26 | — |
| 2023.Q4 | $1.6B | 7.3% | 39.0% | 0.4% | $632MM | $271MM | $903MM | 7.3% | — | 6.5% | $9.8B | $1.34 | — |
| 2024.Q4 | $1.7B | 2.7% | 17.0% | 0.9% | $282MM | $339MM | $621MM | 8.8% | — | 3.0% | $9.3B | $0.27 | — |
| 2025.Q4 | $1.7B | 2.4% | 21.1% | 0.2% | $361MM | $680MM | $1.0B | 8.1% | — | 3.9% | $9.3B | $1.14 | 31.8 |
| italics below = DCF projection · 10yr Rev CAGR: 3.5% |
| 2026.Q4 | $1.7B | +0.6% | 18.9% | 2.2% | $319MM | −$411MM | −$92MM | 8.0% | −$85MM | 3.4% | $9.7B | $0.96 | 36.1 |
| 2027.Q4 | $1.8B | +3.0% | 19.4% | 4.2% | $329MM | −$662MM | −$333MM | 8.1% | −$285MM | 3.3% | $10.3B | $0.99 | 35.0 |
| 2028.Q4 | $1.8B | +3.7% | 20.2% | 6.1% | $349MM | −$502MM | −$153MM | 8.1% | −$121MM | 3.3% | $10.8B | $1.05 | 33.0 |
| 2029.Q4 | $1.9B | +3.8% | 20.2% | 8.1% | $355MM | −$732MM | −$377MM | 8.2% | −$276MM | 3.2% | $11.6B | $1.07 | 32.4 |
| 2030.Q4 | $2.0B | +3.8% | 20.2% | 10.1% | $360MM | −$589MM | −$228MM | 8.3% | −$154MM | 3.0% | $12.2B | $1.08 | 32.1 |
|
| Term. Yr+ | $2.5B | 4.1% | 27.0% | 20.0% | $543MM | −$259MM | $284MM | 8.6% | $2.9B | 8.6% | — | — | — |
Active scenario IV: $0 (-134.6% vs market)