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 12,776 - -
Change - -32.02% -0.11% 13.73% -15.37% 5.39% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 18,536 18,597 18,736
Change - -24.39% 1.64% 9.56% -10.95% 3.31% 0.33% 0.75%
P/E Ratio 125x 149x 28.6x 167x 32.5x 45.8x 76.8x 59.9x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.73x 5.58x 6.62x
PEG - -3.3x 0x -2.1x 0x -1.9x -1.9x 2.1x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 7.47x 7.27x 7.05x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 10.8x 10.6x 10.3x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 17.4x 17.4x 16.9x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 55.4x 54.1x 49.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 1.52 1.68 1.7 1.72 1.74 1.785 1.835
Rate of return 2.42% 3.92% 4.39% 3.92% 4.69% 4.42% 4.54% 4.67%
EPS 2 0.48 0.26 1.34 0.26 1.13 0.8576 0.5118 0.6565
Distribution rate 302% 585% 125% 654% 152% 203% 349% 280%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,711 1,758 1,813
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,064 1,066 1,108
EBIT 1 131.9 250.8 283.8 267.7 310.7 334.8 343.5 381.3
Net income 1 145.8 82.51 439.5 84.75 372.9 281.2 178.8 198.9
Net Debt 1 5,384 5,486 5,796 5,826 5,820 5,761 5,821 5,961
Reference price 2 59.99 38.73 38.29 43.41 36.68 39.32 39.32 39.32
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 324,916 - -
Announcement Date 2/8/22 2/6/23 2/6/24 2/5/25 2/9/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
45.85x10.83x17.43x4.42% 12.78B
33.81x11.45x18.76x3.83% 26.44B
49.37x10.61x17.79x4.17% 25.33B
46.96x12.91x19.4x3.67% 18.29B
38.77x9.14x16.86x4.05% 17.65B
39.84x9.86x17.61x4.4% 16.27B
55.29x8.26x18.99x3.52% 15.61B
31.78x10.01x20.59x3.36% 12.47B
45.35x9.06x17.05x3.95% 11.98B
102.2x9.96x18.16x3.7% 11.82B
Average 48.92x 10.21x 18.26x 3.91% 16.86B
Weighted average by Cap. 47.04x 10.36x 18.27x 3.92%

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

40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!