Essex Property Trust, Inc. logo ESS - Essex Property Trust, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 19
HOLD 24
SELL 4
STRONG
SELL
0
| PRICE TARGET: $305.91 DETAILS
HIGH: $352.00
LOW: $286.00
MEDIAN: $302.50
CONSENSUS: $305.91
UPSIDE: 10.32%
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 28.5% below fair value
Current Price $277.29
Bear Case $327.10 18.0% upside ($327.10 - $277.29) / $277.29 = 18.0% $19.92 FFO × 19x
Fair Value $387.72 39.8% upside ($387.72 - $277.29) / $277.29 = 39.8% $19.92 FFO × 22x
Bull Case $448.35 61.7% upside ($448.35 - $277.29) / $277.29 = 61.7% $19.92 FFO × 26x

Adjust Assumptions

22.4x
19.92$

Key Value Driver

FFO/share ($19.92) × residential P/FFO multiple

Implied Market Multiple 13.9x

Plain-Language Summary

At $19.92 FFO/share with a 22x residential REIT multiple, the base-case value is $387.72 per share. Dividend yield: 3.7%. DDM cross-check: $252.67.

Analyst Consensus (External Reference)

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

Average Target (47 analysts) $305.91
Analyst Range $286.00 – $352.00
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: $252.67 (35% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $305.91 (from 47 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