Valuation Equity Residential

Stocks

Market Closed - NYSE Other stock markets 16:00:02 2026-07-14 EDT			5-day change	1st Jan Change
68.72 ^USD	-1.43%		-2.04%	+9.01%

03:12pm	Equity Residential Shares Fall After Barclays Downgrade	MT
05:28am	Barclays Downgrades Equity Residential to Equalweight From Overweight, Price Target is $76	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	33,939	22,297	23,224	27,228	23,985	26,125	-	-
Change	-	-34.3%	4.16%	17.24%	-11.91%	8.92%	-	-
Enterprise Value (EV) ¹	42,157	29,669	30,564	35,287	32,104	34,437	34,508	34,651
Change	-	-29.62%	3.02%	15.46%	-9.02%	7.27%	0.21%	0.42%
P/E	25.6x	28.8x	27.8x	26.4x	21.4x	50.9x	44.7x	39.7x
PBR	3.09x	1.99x	2.09x	2.47x	2.21x	2.55x	2.67x	2.79x
PEG	-	-0.7x	3.8x	1.1x	2.65x	-1x	3.2x	3.1x
Capitalization / Revenue	13.8x	8.15x	8.08x	9.14x	7.75x	8.24x	7.96x	7.64x
EV / Revenue	17.1x	10.8x	10.6x	11.8x	10.4x	10.9x	10.5x	10.1x
EV / EBITDA	28.8x	17.7x	17.2x	19.2x	17x	18.2x	17.4x	16.9x
EV / EBIT	67.9x	36.6x	34.8x	40.5x	36.9x	36.8x	35.6x	33.8x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.41	2.5	2.65	2.7	2.77	2.817	2.877	2.959
Rate of return	2.66%	4.24%	4.33%	3.76%	4.39%	4.04%	4.13%	4.24%
EPS ²	3.54	2.05	2.2	2.72	2.94	1.37	1.559	1.756
Distribution rate	68.1%	122%	120%	99.3%	94.2%	206%	185%	168%
Net sales ¹	2,464	2,735	2,874	2,980	3,094	3,172	3,282	3,421
EBITDA ¹	1,461	1,679	1,774	1,834	1,892	1,892	1,978	2,052
EBIT ¹	620.4	811.7	878	871.7	869.8	934.9	968.4	1,024
Net income ¹	1,330	773.8	832.3	1,033	1,119	506.7	588.3	660.3
Net Debt ¹	8,218	7,372	7,340	8,059	8,119	8,312	8,383	8,526
Reference price ²	90.50	59.00	61.16	71.76	63.04	69.72	69.72	69.72
Nbr of stocks (in thousands)	375,016	377,919	379,725	379,429	380,475	374,712	-	-
Announcement Date	2/1/22	2/9/23	1/30/24	2/3/25	2/5/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
EQUITY RESIDENTIAL	50.91x	10.86x	18.2x	4.04%	26.12B
AVALONBAY COMMUNITIES, INC.	33.81x	11.82x	19.37x	3.67%	27.56B
ESSEX PROPERTY TRUST, INC.	48.79x	13.33x	20.04x	3.51%	19.12B
INVITATION HOMES INC.	39.17x	8.87x	17.02x	4%	17.89B
MID-AMERICA APARTMENT COMMUNITIES, INC.	39.94x	9.66x	17.26x	4.52%	15.82B
SUN COMMUNITIES, INC.	53.98x	8.08x	18.55x	3.69%	14.89B
UDR, INC.	45.37x	11.07x	17.79x	4.33%	13.06B
EQUITY LIFESTYLE PROPERTIES, INC.	32.19x	10.08x	20.76x	3.31%	12.6B
AMERICAN HOMES 4 RENT	44.92x	9.15x	17.22x	3.88%	12.16B
CAMDEN PROPERTY TRUST	102.96x	9.89x	18.02x	3.73%	11.71B
Average	49.20x	10.28x	18.42x	3.87%	17.09B
Weighted average by Cap.	47.27x	10.50x	18.49x	3.87%