Valuation Essex Property Trust, Inc.

Stocks

Market Closed - NYSE 16:00:03 2026-09-25 EDT			5-day change	1st Jan Change
271.61 ^USD	-0.01%		+0.58%	+3.79%

09-21	Evercore ISI Adjusts PT on Essex Property Trust to $299 From $303, Keeps Outperform Rating	MT
09-17	Scotiabank Adjusts PT on Essex Property Trust to $293 From $307, Keeps Sector Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,926	13,723	15,914	18,345	16,853	17,456	-	-
Change	-	-40.14%	15.97%	15.27%	-8.13%	3.58%	-	-
Enterprise Value (EV) ¹	29,155	19,638	21,719	24,870	23,568	24,007	24,035	24,030
Change	-	-32.64%	10.6%	14.51%	-5.24%	1.86%	0.11%	-0.02%
P/E	46.9x	33.8x	39.2x	24.7x	25.2x	48.4x	41.6x	37.8x
PBR	3.83x	-	2.94x	3.31x	3.04x	3.41x	3.66x	3.82x
PEG	-	-2x	49.16x	0.3x	-2.55x	-1.1x	2.5x	3.7x
Capitalization / Revenue	16x	8.6x	9.6x	10.4x	8.97x	8.92x	8.64x	8.32x
EV / Revenue	20.4x	12.3x	13.1x	14.1x	12.5x	12.3x	11.9x	11.5x
EV / EBITDA	23.1x	19x	21.4x	20.1x	18.7x	18.8x	18x	17.6x
EV / EBIT	55x	39.2x	41.4x	47.1x	39.3x	39.9x	35.3x	32.6x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	8.36	-	9.24	9.8	10.28	10.36	10.68	11.02
Rate of return	2.37%	-	3.73%	3.43%	3.93%	3.82%	3.93%	4.06%
EPS ²	7.51	6.27	6.32	11.54	10.4	5.616	6.534	7.193
Distribution rate	111%	-	146%	84.9%	98.8%	185%	163%	153%
Net sales ¹	1,431	1,596	1,658	1,764	1,878	1,957	2,020	2,098
EBITDA ¹	1,261	1,033	1,017	1,237	1,263	1,275	1,332	1,369
EBIT ¹	530	500.8	525.1	527.5	599.8	602.1	681.1	737.1
Net income ¹	488.6	408.3	405.8	741.5	669.7	367.9	418.3	442.5
Net Debt ¹	6,229	5,916	5,805	6,526	6,715	6,551	6,579	6,574
Reference price ²	352.23	211.92	247.94	285.44	261.68	271.61	271.61	271.61
Nbr of stocks (in thousands)	65,088	64,754	64,185	64,267	64,404	64,268	-	-
Announcement Date	2/2/22	2/7/23	2/6/24	2/4/25	2/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSEX PROPERTY TRUST, INC.	48.37x	12.27x	18.83x	3.82%	17.46B
EQUITY RESIDENTIAL	41.45x	12.87x	22.95x	-	47.6B
INVITATION HOMES INC.	27.01x	8.15x	15.6x	4.52%	15.72B
MID-AMERICA APARTMENT COMMUNITIES, INC.	31.68x	8.74x	15.51x	5.18%	13.73B
SUN COMMUNITIES, INC.	-18.27x	8.55x	18.45x	3.98%	13.67B
EQUITY LIFESTYLE PROPERTIES, INC.	28.48x	9.39x	19.19x	3.64%	11.49B
AMERICAN HOMES 4 RENT	31.42x	8.47x	15.88x	4.3%	11.02B
UDR, INC.	32.41x	9.83x	15.98x	5.14%	10.87B
CAMDEN PROPERTY TRUST	71.45x	8.84x	15.88x	4.32%	10.06B
INDEPENDENCE REALTY TRUST, INC.	73.15x	8.57x	15.41x	4.85%	3.44B
Average	36.71x	9.57x	17.37x	4.42%	15.51B
Weighted average by Cap.	34.98x	10.44x	18.79x	4.36%