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 11,684 - -
Change - -32.02% -0.11% 13.73% -15.37% -3.61% - -
Enterprise Value (EV) 1 23,932 18,094 18,390 20,149 17,942 17,530 17,650 17,781
Change - -24.39% 1.64% 9.56% -10.95% -2.3% 0.68% 0.74%
P/E 125x 149x 28.6x 167x 32.5x 35.4x 67.2x 56.1x
PBR 5.54x 3.11x 3.16x 4.17x 3.66x 4.6x 5.51x 6.88x
PEG - -3.3x 0x -2.1x 0x -3.93x -1.4x 2.8x
Capitalization / Revenue 14.4x 8.34x 7.77x 8.61x 7.13x 6.86x 6.66x 6.44x
EV / Revenue 18.5x 12x 11.3x 12.1x 10.5x 10.3x 10.1x 9.79x
EV / EBITDA 31.1x 19.7x 18.4x 19.5x 17.2x 16.8x 16.7x 16.3x
EV / EBIT 181x 72.1x 64.8x 75.3x 57.7x 51.1x 50.4x 46.1x
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% 4.78% 4.88% 5.02%
EPS 2 0.48 0.26 1.34 0.26 1.13 1.028 0.5408 0.648
Distribution rate 302% 585% 125% 654% 152% 169% 328% 282%
Net sales 1 1,291 1,512 1,621 1,664 1,701 1,702 1,754 1,816
EBITDA 1 770.1 917.6 997.9 1,033 1,043 1,046 1,058 1,091
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 84.75 372.9 335.4 181 195.2
Net Debt 1 5,384 5,486 5,796 5,826 5,820 5,846 5,966 6,097
Reference price 2 59.99 38.73 38.29 43.41 36.68 36.37 36.37 36.37
Nbr of stocks (in thousands) 309,186 325,542 328,928 329,960 330,486 321,264 - -
Announcement Date 08/02/22 06/02/23 06/02/24 05/02/25 09/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
35.37x10.3x16.76x4.78% 11.68B
50.03x13.46x23.63x - 50.26B
49.62x12.5x19.16x3.72% 17.91B
28.87x8.51x16.3x4.23% 16.8B
34.45x9.27x16.45x4.77% 14.92B
-45.82x8.83x19.49x3.73% 14.6B
30.45x9.79x20.04x3.44% 12.15B
33.54x8.87x16.61x4.03% 11.77B
91.09x9.32x16.62x4.02% 10.83B
65.84x9.11x16.41x4.35% 3.8B
Average 37.34x 10.00x 18.15x 4.12% 16.47B
Weighted average by Cap. 37.32x 10.87x 19.50x 4.09%

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