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 12,529 - -
Change - -32.02% -0.11% 13.73% -15.37% 3.36% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 18,616 18,428 18,520
Change - -24.39% 1.64% 9.56% -10.95% 3.75% -1.01% 0.5%
P/E 125x 149x 28.6x 167x 32.5x 42.8x 74.8x 60.2x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.62x 5.44x 6.64x
PEG - -3.3x 0x -2.1x 0x -2.2x -1.7x 2.5x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 7.35x 7.14x 6.89x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 10.9x 10.5x 10.2x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 17.5x 17.3x 16.7x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 57.9x 52.8x 47.4x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 1.52 1.68 1.7 1.72 1.737 1.775 1.834
Rate of return 2.42% 3.92% 4.39% 3.92% 4.69% 4.45% 4.55% 4.7%
EPS 2 0.48 0.26 1.34 0.26 1.13 0.9121 0.5213 0.6475
Distribution rate 302% 585% 125% 654% 152% 190% 341% 283%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,705 1,756 1,818
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,063 1,066 1,109
EBIT 1 131.9 250.8 283.8 267.7 310.7 321.5 349.1 390.6
Net income 1 145.8 82.51 439.5 84.75 372.9 312.6 174.9 197.8
Net Debt 1 5,384 5,486 5,796 5,826 5,820 6,086 5,898 5,991
Reference price 2 59.99 38.73 38.29 43.41 36.68 39.00 39.00 39.00
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 321,266 - -
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.($)
41.78x10.92x17.5x4.43% 12.76B
33.02x11.57x19.07x3.79% 26.61B
50.16x10.58x17.8x4.16% 25.21B
48.04x13.14x19.74x3.57% 18.68B
38.29x8.81x16.93x4.05% 17.6B
39.37x9.54x17.05x4.6% 15.53B
54.94x8.32x18.75x3.67% 14.97B
31.64x10.05x20.72x3.32% 12.62B
44.32x9.08x17.11x3.9% 12.04B
107.27x9.84x17.92x3.76% 11.57B
Average 48.88x 10.18x 18.26x 3.93% 16.76B
Weighted average by Cap. 46.87x 10.36x 18.30x 3.93%

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