Equity Residential logo EQR - Equity Residential

Inactive Ticker EQR is not actively trading. Quotes and analytics may be stale.
Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 12
HOLD 32
SELL 2
STRONG
SELL
0
| PRICE TARGET: $72.09 DETAILS
HIGH: $79.00
LOW: $66.00
MEDIAN: $72.00
CONSENSUS: $72.09
UPSIDE: 13.24%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Residential REIT Multiple

Valuation Signal Undervalued Moderate
Trading 30.5% below fair value
Current Price $63.66
Bear Case $77.21 21.3% upside ($77.21 - $63.66) / $63.66 = 21.3% $5.69 FFO × 16x
Fair Value $91.54 43.8% upside ($91.54 - $63.66) / $63.66 = 43.8% $5.69 FFO × 19x
Bull Case $105.86 66.3% upside ($105.86 - $63.66) / $63.66 = 66.3% $5.69 FFO × 22x

Adjust Assumptions

19.0x
5.69$

Key Value Driver

FFO/share ($5.69) × residential P/FFO multiple

Implied Market Multiple 11.2x

Plain-Language Summary

At $5.69 FFO/share with a 19x residential REIT multiple, the base-case value is $91.54 per share. Dividend yield: 4.4%. DDM cross-check: $52.83.

Analyst Consensus (External Reference)

Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.

Average Target (46 analysts) $72.09
Analyst Range $66.00 – $79.00
Divergence from AlphaVal 27%

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
Dividend-based valuation: $52.83 (42% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $72.09 (from 46 analysts). Our estimate is 27% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify