Company Valuation: Acadia Realty Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,931 1,363 1,620 2,891 2,691 2,545 - -
Change - -29.43% 18.88% 78.47% -6.9% -5.45% - -
Enterprise Value (EV) 1 3,726 3,139 3,473 4,411 4,516 4,200 4,277 4,537
Change - -15.76% 10.64% 27.04% 2.36% -7% 1.85% 6.07%
P/E 84x -37.8x 85x 127x 205x 41.8x 50.3x 47x
PBR 1.28x 0.81x 0.99x 1.4x 1.21x 1.15x 1.12x 1.2x
PEG - 0x -1x -25.4x -4.3x 0x -3x 6.67x
Capitalization / Revenue 6.6x 4.18x 4.78x 8.04x 6.55x 6.6x 5.89x 5.22x
EV / Revenue 12.7x 9.62x 10.3x 12.3x 11x 10.9x 9.9x 9.3x
EV / EBITDA 24.3x 17.4x 16.4x 21.4x 19.1x 16.4x 14.9x 13.2x
EV / EBIT 124x 70.7x 70.8x 67.2x 91.4x 30.8x 26.8x 25.8x
EV / FCF 35.5x - - 93.6x 138x 114x 123x -
FCF Yield 2.82% - - 1.07% 0.72% 0.88% 0.81% -
Dividend per Share 2 0.6 0.72 0.72 0.74 0.8 0.801 0.8488 0.8898
Rate of return 2.75% 5.02% 4.24% 3.06% 3.89% 4.32% 4.58% 4.8%
EPS 2 0.26 -0.38 0.2 0.19 0.1 0.4435 0.3685 0.3945
Distribution rate 231% -189% 360% 389% 800% 181% 230% 226%
Net sales 1 292.5 326.3 338.7 359.7 410.8 385.4 431.9 487.9
EBITDA 1 153.5 180.3 212.2 206.3 236.7 255.7 287.5 342.6
EBIT 1 30.06 44.38 49.08 65.66 49.43 136.3 159.5 175.7
Net income 1 23.15 -35.44 19.87 21.65 16.9 63.95 55.91 62.02
Net Debt 1 1,795 1,776 1,853 1,520 1,824 1,655 1,733 1,992
Reference price 2 21.83 14.35 16.99 24.16 20.54 18.53 18.53 18.53
Nbr of stocks (in thousands) 88,454 94,957 95,341 119,655 131,035 137,333 - -
Announcement Date 2/15/22 A 2/14/23 A 2/13/24 A 2/11/25 A 2/10/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
40.79x10.74x16.19x4.43% 2.48B
39.9x18.49x23.64x3.28% 124B
30.26x13.76x17.4x4.53% 64.29B
36.51x14.64x15.12x5.92% 52.04B
18.8x15.9x18.09x1.1% 39.06B
16.6x25.57x28x3.46% 16.82B
26.16x10.53x14.5x4.79% 15.02B
8.13x11.77x14.41x6.25% 14.19B
17.65x15.91x23.13x5.45% 13.66B
28.84x11.08x16.17x4.23% 13.11B
Average 26.37x 14.84x 18.66x 4.34% 35.47B
Weighted average by Cap. 31.11x 16.08x 19.75x 3.97%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Acadia Realty Trust

Historical PBR trend

Valuation ratios - PBR - Acadia Realty Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Acadia Realty Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Acadia Realty Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - Acadia Realty Trust
  1. Stock Market
  2. Stocks
  3. AKR Stock
  4. Valuation Acadia Realty Trust