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 14,790 - -
Change - -31.38% -13.45% 15.15% -9.98% -9.06% - -
Enterprise Value (EV) 1 30,880 22,505 20,189 23,004 21,609 20,543 20,744 20,990
Change - -27.12% -10.29% 13.95% -6.06% -4.93% 0.98% 1.19%
P/E 49.8x 28.6x 28.5x 34.4x 36.7x 34.2x 40.4x 37x
PBR - 3.02x 2.64x 3.12x 2.94x 2.87x 3.13x 3.42x
PEG - 1.5x -2x -7.36x -2.3x -26.69x -2.6x 4.06x
Capitalization / Revenue 14.9x 8.98x 7.3x 8.25x 7.36x 6.64x 6.47x 6.21x
EV / Revenue 17.4x 11.1x 9.4x 10.5x 9.78x 9.22x 9.07x 8.81x
EV / EBITDA 30.5x 19.1x 16x 18.4x 17.3x 16.3x 16.3x 17.5x
EV / EBIT 66.4x 35.8x 29.3x 35x 34.9x 34.9x 34.4x 32.4x
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% 4.81% 4.91% 4.66%
EPS 2 4.61 5.48 4.71 4.49 3.78 3.732 3.154 3.441
Distribution rate 90.3% 85.3% 120% 132% 161% 164% 199% 173%
Net sales 1 1,778 2,020 2,148 2,191 2,209 2,229 2,287 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 1 530.1 633.7 549.1 523.9 443.2 436.2 362.4 380.2
Net Debt 1 4,462 4,376 4,499 4,938 5,345 5,752 5,954 6,200
Reference price 2 229.44 156.99 134.46 154.57 138.91 127.48 127.48 127.48
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
34.27x9.24x16.38x4.8% 14.84B
44.61x13.68x24.57x - 51.22B
49.4x12.46x19.09x3.74% 17.83B
28.63x8.47x16.21x4.26% 16.67B
-44.98x8.7x19.2x3.8% 14.33B
30.07x9.69x19.84x3.49% 12B
33.12x8.79x16.47x4.08% 11.62B
34.78x10.25x16.69x4.81% 11.6B
90.32x9.23x16.61x4.05% 10.74B
64.94x9.03x16.27x4.41% 3.74B
Average 36.52x 9.95x 18.13x 4.16% 16.46B
Weighted average by Cap. 35.66x 10.91x 19.74x 4.13%

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!