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 14,888 - -
Change - -31.38% -13.45% 15.15% -9.98% -8.46% - -
Enterprise Value (EV) 1 30,880 22,505 20,189 23,004 21,609 20,640 20,841 21,088
Change - -27.12% -10.29% 13.95% -6.06% -4.48% 0.97% 1.18%
P/E 49.8x 28.6x 28.5x 34.4x 36.7x 34.4x 41.7x 37.3x
PBR - 3.02x 2.64x 3.12x 2.94x 2.89x 3.15x 3.44x
PEG - 1.5x -2x -7.36x -2.3x -26.85x -2.4x 3.1x
Capitalization / Revenue 14.9x 8.98x 7.3x 8.25x 7.36x 6.68x 6.51x 6.25x
EV / Revenue 17.4x 11.1x 9.4x 10.5x 9.78x 9.26x 9.11x 8.85x
EV / EBITDA 30.5x 19.1x 16x 18.4x 17.3x 16.4x 16.4x 17.6x
EV / EBIT 66.4x 35.8x 29.3x 35x 34.9x 35x 34.6x 32.5x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 4.162 4.675 5.67 5.925 6.075 6.135 6.264 5.943
Rate of return 1.81% 2.98% 4.22% 3.83% 4.37% 4.78% 4.88% 4.63%
EPS 2 4.61 5.48 4.71 4.49 3.78 3.732 3.076 3.441
Distribution rate 90.3% 85.3% 120% 132% 161% 164% 204% 173%
Net sales 1 1,778 2,020 2,148 2,191 2,209 2,229 2,288 2,382
EBITDA 1 1,013 1,178 1,262 1,247 1,247 1,257 1,274 1,200
EBIT 1 464.9 628.9 688.9 656.8 619.4 588.9 602.8 648.8
Net income 1 530.1 633.7 549.1 523.9 443.2 437.7 363 380.2
Net Debt 1 4,462 4,376 4,499 4,938 5,345 5,752 5,954 6,200
Reference price 2 229.44 156.99 134.46 154.57 138.91 128.32 128.32 128.32
Nbr of stocks (in thousands) 115,138 115,477 116,688 116,880 117,082 116,022 - -
Announcement Date 02/02/22 01/02/23 07/02/24 05/02/25 04/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
34.39x9.26x16.42x4.78% 14.89B
44.04x13.53x24.3x - 50.57B
49.61x12.5x19.16x3.72% 17.91B
28.81x8.5x16.28x4.23% 16.77B
-45.67x8.81x19.43x3.75% 14.55B
30.36x9.76x19.99x3.45% 12.11B
35.38x10.3x16.76x4.78% 11.69B
33.3x8.82x16.53x4.05% 11.68B
91.16x9.32x16.63x4.01% 10.84B
65.67x9.09x16.39x4.36% 3.79B
Average 36.70x 9.99x 18.19x 4.13% 16.48B
Weighted average by Cap. 35.52x 10.89x 19.70x 4.1%

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

  1. Stock Market
  2. Stocks
  3. MAA Stock
  4. Valuation Mid-America Apartment Communities, Inc.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!