Company Valuation: Mid-America Apartment Communities, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 26,417 18,129 15,690 18,066 16,264 13,519 - -
Change - -31.38% -13.45% 15.15% -9.98% -16.88% - -
Enterprise Value (EV) 1 30,880 22,505 20,189 23,004 21,609 19,359 19,556 19,822
Change - -27.12% -10.29% 13.95% -6.06% -10.41% 1.02% 1.36%
P/E 49.8x 28.6x 28.5x 34.4x 36.7x 31.6x 39.3x 38.5x
PBR - 3.02x 2.64x 3.12x 2.94x 2.66x 2.9x 3.2x
PEG - 1.5x -2x -7.36x -2.3x -13.05x -2x 18.65x
Capitalization / Revenue 14.9x 8.98x 7.3x 8.25x 7.36x 6.06x 5.93x 5.7x
EV / Revenue 17.4x 11.1x 9.4x 10.5x 9.78x 8.68x 8.58x 8.36x
EV / EBITDA 30.5x 19.1x 16x 18.4x 17.3x 15.4x 15.4x 15x
EV / EBIT 66.4x 35.8x 29.3x 35x 34.9x 33x 32.7x 30.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.162 4.675 5.67 5.925 6.075 6.133 6.259 6.409
Rate of return 1.81% 2.98% 4.22% 3.83% 4.37% 5.26% 5.37% 5.5%
EPS 2 4.61 5.48 4.71 4.49 3.78 3.688 2.969 3.03
Distribution rate 90.3% 85.3% 120% 132% 161% 166% 211% 212%
Net sales 1 1,778 2,020 2,148 2,191 2,209 2,229 2,281 2,372
EBITDA 1 1,013 1,178 1,262 1,247 1,247 1,253 1,268 1,319
EBIT 1 464.9 628.9 688.9 656.8 619.4 586.5 598.1 650.8
Net income 1 530.1 633.7 549.1 523.9 443.2 428.7 346.7 366.7
Net Debt 1 4,462 4,376 4,499 4,938 5,345 5,840 6,037 6,303
Reference price 2 229.44 156.99 134.46 154.57 138.91 116.55 116.55 116.55
Nbr of stocks (in thousands) 115,138 115,477 116,688 116,880 117,082 115,993 - -
Announcement Date 2/2/22 A 2/1/23 A 2/7/24 A 2/5/25 A 2/4/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
31.6x8.68x15.45x5.26% 13.52B
40.64x13.65x30.45x - 49.53B
47.89x12.33x18.85x3.81% 17.49B
26.24x8.02x15.44x4.51% 15.35B
-17.77x8.8x18.58x3.8% 14.01B
30.01x9.67x19.81x3.51% 11.99B
33.98x8.64x16.16x4.09% 11.54B
28.62x9.84x16.31x4.81% 11.45B
18.03x8.67x15.48x4.31% 9.85B
93x8.6x15.48x4.78% 3.49B
Average 33.22x 9.69x 18.20x 4.32% 16B
Weighted average by Cap. 31.69x 10.74x 21.25x 4.27%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Mid-America Apartment Communities, Inc.

Historical PBR trend

Valuation ratios - PBR - Mid-America Apartment Communities, Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Mid-America Apartment Communities, Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Mid-America Apartment Communities, Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - Mid-America Apartment Communities, Inc.
  1. Stock Market
  2. Stocks
  3. MAA Stock
  4. Valuation Mid-America Apartment Communities, Inc.