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 11,151 - -
Change - -32.02% -0.11% 13.73% -15.37% -8.01% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 16,896 17,029 17,144
Change - -24.39% 1.64% 9.56% -10.95% -5.83% 0.79% 0.67%
P/E 125x 149x 28.6x 167x 32.5x 28.3x 59.3x 51.9x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.47x 5.42x 6.86x
PEG - -3.3x 0x -2.1x 0x 3.33x -1.1x 3.6x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 6.56x 6.4x 6.16x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 9.94x 9.78x 9.47x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 16x 16.3x 15.8x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 49.2x 47.8x 44.2x
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% 5.01% 5.11% 5.24%
EPS 2 0.48 0.26 1.34 0.26 1.13 1.226 0.5858 0.6691
Distribution rate 302% 585% 125% 654% 152% 142% 303% 272%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,700 1,741 1,811
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,058 1,047 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 84.75 372.9 370 182.6 186.1
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 34.71 34.71 34.71
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 321,264 - -
Announcement Date 8/2/22 6/2/23 6/2/24 5/2/25 9/2/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.31x9.94x15.97x5.01% 11.15B
38.72x12.77x22.62x - 47.12B
45.91x11.79x19.22x3.96% 16.82B
26.75x8.09x15.65x4.49% 15.8B
-16.95x8.57x17.33x4.05% 13.15B
31.06x8.65x15.36x5.25% 13.55B
28.3x9.2x18.97x3.73% 11.29B
32x8.58x16.1x4.22% 11.23B
65.63x9.09x16.28x4.27% 10.2B
90.56x8.51x15.34x4.91% 3.4B
Average 37.03x 9.52x 17.28x 4.43% 15.37B
Weighted average by Cap. 33.76x 10.35x 18.63x 4.39%

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.