Valuation Independence Realty Trust, Inc.

Stocks

Real-time Estimate Cboe BZX 23:44:57 16/09/2026 +04			5-day change	1st Jan Change
14.98 ^USD	-1.22%		-1.54%	-14.22%

09-15	UBS Adjusts Independence Realty Trust PT to $18 From $19, Maintains Buy Rating	MT
09-10	Deals of the day-Mergers and acquisitions	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	5,700	3,774	3,434	4,459	4,173	3,570	-	-
Change	-	-33.79%	-9.01%	29.85%	-6.41%	-14.46%	-	-
Enterprise Value (EV) ¹	8,370	6,390	5,916	6,739	6,409	5,918	5,933	6,010
Change	-	-23.66%	-7.41%	13.92%	-4.9%	-7.66%	0.24%	1.3%
P/E	63x	31.8x	-191x	117x	72.8x	75.9x	122x	92x
PBR	-	1.05x	1x	1.3x	1.17x	1.09x	1.15x	1.21x
PEG	-	1.1x	2x	-0x	1.8x	-4.6x	-3.2x	2.8x
Capitalization / Revenue	22.8x	6.02x	5.2x	6.97x	6.36x	5.28x	5.11x	4.9x
EV / Revenue	33.5x	10.2x	8.97x	10.5x	9.76x	8.75x	8.5x	8.26x
EV / EBITDA	65x	18.4x	16.1x	19.2x	17.6x	15.7x	15.2x	14.7x
EV / EBIT	161x	67.9x	40x	52.1x	52.9x	48.7x	43.1x	39.2x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	0.48	0.54	0.62	0.64	0.67	0.7092	0.7246	0.7673
Rate of return	1.86%	3.2%	4.05%	3.23%	3.83%	4.68%	4.78%	5.06%
EPS ²	0.41	0.53	-0.08	0.17	0.24	0.2	0.1242	0.1649
Distribution rate	117%	102%	-775%	376%	279%	355%	584%	465%
Net sales ¹	249.5	627.4	659.8	640	656.5	676.2	698.3	727.9
EBITDA ¹	128.9	346.9	366.8	350.3	364.5	375.8	391.4	408.7
EBIT ¹	51.94	94.03	147.8	129.4	121.2	121.6	137.5	153.2
Net income ¹	44.59	117.2	-17.23	39.29	56.56	44.13	34.79	49.83
Net Debt ¹	2,669	2,616	2,482	2,281	2,236	2,349	2,363	2,440
Reference price ²	25.83	16.86	15.30	19.84	17.48	15.17	15.17	15.17
Nbr of stocks (in thousands)	220,679	223,841	224,429	224,727	238,729	235,316	-	-
Announcement Date	16/02/22	15/02/23	14/02/24	12/02/25	11/02/26	-	-	-

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.($)
INDEPENDENCE REALTY TRUST, INC.	75.85x	8.75x	15.75x	4.62%	3.57B
EQUITY RESIDENTIAL	44.23x	13.58x	24.39x	-	50.78B
ESSEX PROPERTY TRUST, INC.	49.16x	12.41x	19.06x	3.75%	17.74B
INVITATION HOMES INC.	28.05x	8.35x	15.99x	4.35%	16.32B
MID-AMERICA APARTMENT COMMUNITIES, INC.	33.32x	9.06x	16.07x	4.93%	14.44B
SUN COMMUNITIES, INC.	-31.46x	8.69x	19.08x	3.82%	14.27B
EQUITY LIFESTYLE PROPERTIES, INC.	29.69x	9.64x	19.7x	3.52%	11.89B
AMERICAN HOMES 4 RENT	32.42x	8.66x	16.23x	4.16%	11.38B
UDR, INC.	33.62x	10.03x	16.32x	4.98%	11.22B
CAMDEN PROPERTY TRUST	89.09x	9.11x	16.39x	4.13%	10.55B
Average	38.40x	9.83x	17.90x	4.25%	16.22B
Weighted average by Cap.	36.49x	10.82x	19.57x	4.21%