Company Valuation: Mid-America Apartment Communities, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 26,417 18,129 15,690 18,066 16,264 14,572 - -
Change - -31.38% -13.45% 15.15% -9.98% -10.4% - -
Enterprise Value (EV) 1 30,880 22,505 20,189 23,004 21,609 20,325 20,526 20,772
Change - -27.12% -10.29% 13.95% -6.06% -5.94% 0.99% 1.2%
P/E 49.8x 28.6x 28.5x 34.4x 36.7x 33.3x 39.6x 36.2x
PBR - 3.02x 2.64x 3.12x 2.94x 2.81x 3.06x 3.34x
PEG - 1.5x -2x -7.36x -2.3x -28.5x -2.5x 3.78x
Capitalization / Revenue 14.9x 8.98x 7.3x 8.25x 7.36x 6.54x 6.38x 6.12x
EV / Revenue 17.4x 11.1x 9.4x 10.5x 9.78x 9.12x 8.98x 8.72x
EV / EBITDA 30.5x 19.1x 16x 18.4x 17.3x 16.2x 16.1x 17.3x
EV / EBIT 66.4x 35.8x 29.3x 35x 34.9x 34.5x 34x 32x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.162 4.675 5.67 5.925 6.075 6.135 6.264 5.943
Rate of return 1.81% 2.98% 4.22% 3.83% 4.37% 4.93% 5.03% 4.77%
EPS 2 4.61 5.48 4.71 4.49 3.78 3.736 3.14 3.441
Distribution rate 90.3% 85.3% 120% 132% 161% 164% 199% 173%
Net sales 1 1,778 2,020 2,148 2,191 2,209 2,229 2,285 2,382
EBITDA 1 1,013 1,178 1,262 1,247 1,247 1,256 1,272 1,200
EBIT 1 464.9 628.9 688.9 656.8 619.4 588.9 602.8 648.8
Net income 1 530.1 633.7 549.1 523.9 443.2 435.8 359.5 380.2
Net Debt 1 4,462 4,376 4,499 4,938 5,345 5,752 5,954 6,200
Reference price 2 229.44 156.99 134.46 154.57 138.91 124.49 124.49 124.49
Nbr of stocks (in thousands) 115,138 115,477 116,688 116,880 117,082 116,022 - -
Announcement Date 2/2/22 2/1/23 2/7/24 2/5/25 2/4/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
44.69x13.7x24.61x - 51.32B
49.1x12.4x19x3.76% 17.72B
28x8.34x15.97x4.36% 16.3B
33.62x9.12x16.17x4.88% 14.57B
-31.71x8.74x19.2x3.79% 14.38B
29.83x9.68x19.78x3.5% 11.95B
32.43x8.66x16.23x4.16% 11.38B
34.06x10.11x16.46x4.92% 11.36B
89.95x9.18x16.51x4.09% 10.65B
Average 34.44x 9.99x 18.21x 4.18% 17.74B
Weighted average by Cap. 35.86x 10.93x 19.77x 4.17%

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. MAA Stock
  4. MAA.PRI Stock
  5. Valuation Mid-America Apartment Communities, Inc.
LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!