Company Valuation: Independence Realty Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 5,700 3,774 3,434 4,459 4,173 3,840 - -
Change - -33.79% -9.01% 29.85% -6.41% -7.97% - -
Enterprise Value (EV) 1 8,370 6,390 5,916 6,739 6,409 6,186 6,197 6,268
Change - -23.66% -7.41% 13.92% -4.9% -3.48% 0.18% 1.14%
P/E 63x 31.8x -191x 117x 72.8x 66.6x 109x 105x
PBR - 1.05x 1x 1.3x 1.17x 1.17x 1.24x 1.31x
PEG - 1.1x 2x -0x 1.8x 31.97x -2.8x 29.84x
Capitalization / Revenue 22.8x 6.02x 5.2x 6.97x 6.36x 5.7x 5.5x 5.28x
EV / Revenue 33.5x 10.2x 8.97x 10.5x 9.76x 9.17x 8.88x 8.61x
EV / EBITDA 65x 18.4x 16.1x 19.2x 17.6x 16.7x 16x 15.4x
EV / EBIT 161x 67.9x 40x 52.1x 52.9x 54x 45.4x 41.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 0.48 0.54 0.62 0.64 0.67 0.6967 0.7188 0.7585
Rate of return 1.86% 3.2% 4.05% 3.23% 3.83% 4.27% 4.4% 4.65%
EPS 2 0.41 0.53 -0.08 0.17 0.24 0.245 0.15 0.1553
Distribution rate 117% 102% -775% 376% 279% 284% 479% 488%
Net sales 1 249.5 627.4 659.8 640 656.5 674.3 697.8 727.7
EBITDA 1 128.9 346.9 366.8 350.3 364.5 370.4 388.2 407.5
EBIT 1 51.94 94.03 147.8 129.4 121.2 114.6 136.4 151.4
Net income 1 44.59 117.2 -17.23 39.29 56.56 46.88 41.81 47.65
Net Debt 1 2,669 2,616 2,482 2,281 2,236 2,346 2,357 2,428
Reference price 2 25.83 16.86 15.30 19.84 17.48 16.32 16.32 16.32
Nbr of stocks (in thousands) 220,679 223,841 224,429 224,727 238,729 235,316 - -
Announcement Date 2/16/22 2/15/23 2/14/24 2/12/25 2/11/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
66.61x9.17x16.7x4.27% 3.84B
49.99x13.45x23.61x - 50.23B
49.38x12.45x19.09x3.74% 17.82B
29.16x8.59x16.44x4.17% 17.03B
34.47x9.27x16.45x4.77% 14.92B
-46.36x8.91x19.67x3.69% 14.77B
30.7x9.85x20.17x3.42% 12.25B
33.83x8.92x16.71x3.99% 11.87B
35.58x10.34x16.82x4.75% 11.76B
91.03x9.31x16.62x4.02% 10.82B
Average 37.44x 10.03x 18.23x 4.09% 16.53B
Weighted average by Cap. 37.23x 10.88x 19.53x 4.07%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. IRT Stock
  4. Valuation Independence Realty Trust, Inc.