Valuation Essex Property Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 22:15:09 17/08/2026 +04			5-day change	1st Jan Change
283.73 ^USD	-1.32%		-0.10%	+8.12%

08-14	JPMorgan Adjusts PT on Essex Property Trust to $295 From $275, Maintains Underweight Rating	MT
08-11	BNP Paribas Adjusts PT on Essex Property Trust to $296 From $281, Maintains Neutral Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,926	13,723	15,914	18,345	16,853	18,478	-	-
Change	-	-40.14%	15.97%	15.27%	-8.13%	9.64%	-	-
Enterprise Value (EV) ¹	29,155	19,638	21,719	24,870	23,568	25,112	25,132	25,133
Change	-	-32.64%	10.6%	14.51%	-5.24%	6.55%	0.08%	0%
P/E	46.9x	33.8x	39.2x	24.7x	25.2x	50.2x	45.1x	40.7x
PBR	3.83x	-	2.94x	3.31x	3.04x	3.69x	3.94x	4.17x
PEG	-	-2x	49.16x	0.3x	-2.55x	-1.1x	4x	3.8x
Capitalization / Revenue	16x	8.6x	9.6x	10.4x	8.97x	9.45x	9.15x	8.83x
EV / Revenue	20.4x	12.3x	13.1x	14.1x	12.5x	12.8x	12.4x	12x
EV / EBITDA	23.1x	19x	21.4x	20.1x	18.7x	19.6x	18.9x	18.3x
EV / EBIT	55x	39.2x	41.4x	47.1x	39.3x	41.1x	37.1x	34.5x
EV / FCF	50.2x	-	26.9x	-2,181x	-	24.9x	25.5x	24x
FCF Yield	1.99%	-	3.71%	-0.05%	-	4.02%	3.92%	4.17%
Dividend per Share ²	8.36	-	9.24	9.8	10.28	10.37	10.7	11.05
Rate of return	2.37%	-	3.73%	3.43%	3.93%	3.61%	3.72%	3.84%
EPS ²	7.51	6.27	6.32	11.54	10.4	5.724	6.373	7.057
Distribution rate	111%	-	146%	84.9%	98.8%	181%	168%	157%
Net sales ¹	1,431	1,596	1,658	1,764	1,878	1,955	2,019	2,094
EBITDA ¹	1,261	1,033	1,017	1,237	1,263	1,283	1,329	1,373
EBIT ¹	530	500.8	525.1	527.5	599.8	610.6	677.5	727.9
Net income ¹	488.6	408.3	405.8	741.5	669.7	366.7	413.8	440.1
Net Debt ¹	6,229	5,916	5,805	6,526	6,715	6,634	6,654	6,654
Reference price ²	352.23	211.92	247.94	285.44	261.68	287.52	287.52	287.52
Nbr of stocks (in thousands)	65,088	64,754	64,185	64,267	64,404	64,268	-	-
Announcement Date	02/02/22	07/02/23	06/02/24	04/02/25	04/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ESSEX PROPERTY TRUST, INC.	50.23x	12.84x	19.57x	3.61%	18.48B
AVALONBAY COMMUNITIES, INC.	32.79x	11.39x	18.68x	3.87%	26.25B
EQUITY RESIDENTIAL	51.4x	10.4x	17.58x	4.26%	24.74B
INVITATION HOMES INC.	33.04x	8.88x	16.98x	3.97%	17.89B
MID-AMERICA APARTMENT COMMUNITIES, INC.	36.4x	9.53x	16.9x	4.6%	15.49B
SUN COMMUNITIES, INC.	-89.26x	8.95x	19.87x	3.61%	15.02B
EQUITY LIFESTYLE PROPERTIES, INC.	31.89x	10.15x	20.79x	3.3%	12.73B
AMERICAN HOMES 4 RENT	37.01x	9.13x	17.13x	3.86%	12.26B
UDR, INC.	37.76x	10.6x	16.96x	4.58%	12.19B
CAMDEN PROPERTY TRUST	94.04x	9.67x	17.35x	3.85%	11.32B
Average	31.53x	10.15x	18.18x	3.95%	16.64B
Weighted average by Cap.	31.61x	10.30x	18.21x	3.96%