UDR · UDR, Inc.
$39.982026-07-21Sector: Real Estate; Industry: REIT - Residential; Sub-Industry: Multi-Family Residential REITs
Intrinsic Value Range Comparison · Mulya.ai
Base · active
$0
-128.8% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($-10 · $-12) Analysts Range ($35 · $42) 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 | $1.6B | — | 39.0% | 0.5% | $632MM | $274MM | $906MM | 7.7% | — | 6.5% | $9.7B | $1.35 | — |
| 2024.Q4 | $1.6B | 0.0% | 39.0% | 0.9% | $629MM | $339MM | $968MM | 8.8% | — | 6.6% | $9.3B | $1.35 | — |
| 2025.Q1 | $1.7B | 2.7% | 17.0% | 0.5% | $283MM | $313MM | $596MM | 8.9% | — | 3.1% | $9.1B | $0.27 | — |
| 2025.Q4 | $1.7B | 0.0% | 17.0% | 0.2% | $284MM | $680MM | $964MM | 8.1% | — | 3.1% | $9.3B | $0.27 | — |
| 2026.Q1 | $1.7B | 2.7% | 27.4% | 0.2% | $468MM | $636MM | $1.1B | 8.1% | — | 5.1% | $8.9B | $1.49 | 28.1 |
| italics below = DCF projection · 10yr Rev CAGR: 3.7% |
| 2027.Q1 | $1.7B | +0.3% | 27.4% | 2.2% | $461MM | −$405MM | $56MM | 8.0% | $51MM | 5.0% | $9.4B | $1.39 | 28.8 |
| 2028.Q1 | $1.8B | +3.2% | 26.5% | 4.2% | $451MM | −$766MM | −$314MM | 8.1% | −$269MM | 4.6% | $10.1B | $1.37 | 29.2 |
| 2029.Q1 | $1.8B | +4.2% | 25.7% | 6.2% | $446MM | −$560MM | −$114MM | 8.1% | −$90MM | 4.3% | $10.7B | $1.35 | 29.6 |
| 2030.Q1 | $1.9B | +4.2% | 24.9% | 8.1% | $440MM | −$741MM | −$300MM | 8.2% | −$220MM | 4.0% | $11.4B | $1.33 | 30.1 |
| 2031.Q1 | $2.0B | +4.2% | 23.2% | 10.1% | $419MM | −$607MM | −$188MM | 8.3% | −$127MM | 3.6% | $12.0B | $1.27 | 31.5 |
|
| Term. Yr+ | $2.6B | 4.1% | 23.2% | 20.0% | $476MM | −$227MM | $249MM | 8.6% | $2.5B | 8.6% | — | — | — |
Active scenario IV: $0 (-128.8% vs market)