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 11,283 - -
Change - -32.02% -0.11% 13.73% -15.37% -6.92% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 17,129 17,250 17,382
Change - -24.39% 1.64% 9.56% -10.95% -4.53% 0.71% 0.77%
P/E 125x 149x 28.6x 167x 32.5x 33.8x 65.3x 54.9x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.44x 5.33x 6.67x
PEG - -3.3x 0x -2.1x 0x -4.17x -1.4x 2.9x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 6.63x 6.45x 6.22x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 10.1x 9.86x 9.58x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 16.4x 16.3x 15.9x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 49.9x 49.2x 45.1x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.45 1.52 1.68 1.7 1.72 1.738 1.775 1.826
Rate of return 2.42% 3.92% 4.39% 3.92% 4.69% 4.95% 5.05% 5.2%
EPS 2 0.48 0.26 1.34 0.26 1.13 1.038 0.5375 0.64
Distribution rate 302% 585% 125% 654% 152% 167% 330% 285%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,703 1,750 1,815
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,046 1,058 1,090
EBIT 1 131.9 250.8 283.8 267.7 310.7 343.1 350.4 385.4
Net income 1 145.8 82.51 439.5 84.75 372.9 336.8 180.8 193.6
Net Debt 1 5,384 5,486 5,796 5,826 5,820 5,846 5,967 6,100
Reference price 2 59.99 38.73 38.29 43.41 36.68 35.12 35.12 35.12
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 321,264 - -
Announcement Date 2/8/22 A 2/6/23 A 2/6/24 A 2/5/25 A 2/9/26 A - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
33.82x10.06x16.38x4.95% 11.28B
44.17x13.57x24.36x - 50.71B
48.6x12.31x18.86x3.8% 17.54B
27.94x8.33x15.95x4.36% 16.27B
33.44x9.08x16.1x4.92% 14.48B
-30.75x8.56x18.74x3.91% 13.94B
29.22x9.48x19.4x3.59% 11.66B
32.28x8.63x16.17x4.18% 11.33B
89.24x9.12x16.41x4.12% 10.56B
75.95x8.76x15.76x4.61% 3.57B
Average 38.39x 9.79x 17.81x 4.27% 16.13B
Weighted average by Cap. 36.59x 10.78x 19.49x 4.23%

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!