Company Valuation: UDR, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 18,548 12,608 12,595 14,324 12,122 11,514 - -
Change - -32.02% -0.11% 13.73% -15.37% -5.02% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 17,259 17,392 17,507
Change - -24.39% 1.64% 9.56% -10.95% -3.81% 0.77% 0.66%
P/E 125x 149x 28.6x 167x 32.5x 29x 64.3x 53.6x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.62x 5.6x 7.08x
PEG - -3.3x 0x -2.1x 0x 3.12x -1.2x 2.7x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 6.77x 6.62x 6.36x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 10.2x 9.99x 9.67x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 16.3x 16.6x 16.2x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 50.2x 48.8x 45.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 1.52 1.68 1.7 1.72 1.738 1.775 1.819
Rate of return 2.42% 3.92% 4.39% 3.92% 4.69% 4.85% 4.95% 5.08%
EPS 2 0.48 0.26 1.34 0.26 1.13 1.235 0.5572 0.6691
Distribution rate 302% 585% 125% 654% 152% 141% 319% 272%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,700 1,740 1,811
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,059 1,048 1,082
EBIT 1 131.9 250.8 283.8 267.7 310.7 343.6 356.6 388.2
Net income 1 145.8 82.51 439.5 84.75 372.9 363 178.4 186.1
Net Debt 1 5,384 5,486 5,796 5,826 5,820 5,745 5,878 5,993
Reference price 2 59.99 38.73 38.29 43.41 36.68 35.84 35.84 35.84
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 321,264 - -
Announcement Date 2/8/22 2/6/23 2/6/24 2/5/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
29.02x10.15x16.3x4.85% 11.51B
40.07x13.15x23.29x - 48.77B
49.09x12.51x19.09x3.72% 17.89B
27.54x8.24x15.96x4.37% 16.27B
-19.6x9.05x19.55x3.72% 14.65B
31.87x8.81x15.64x5.12% 13.9B
30.45x9.53x19.66x3.55% 11.81B
32.74x8.72x16.35x4.12% 11.49B
67.28x9.26x16.58x4.16% 10.46B
93.75x8.69x15.66x4.74% 3.52B
Average 38.22x 9.81x 17.81x 4.26% 16.03B
Weighted average by Cap. 34.57x 10.68x 19.20x 4.2%

Y-o-Y evolution of P/E

Valuation ratios - P/E - UDR, Inc.

Historical PBR trend

Valuation ratios - PBR - UDR, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - UDR, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - UDR, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - UDR, Inc.