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

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 18
HOLD 25
SELL 4
STRONG
SELL
0
| PRICE TARGET: $300.77 DETAILS
HIGH: $326.00
LOW: $285.00
MEDIAN: $296.00
CONSENSUS: $300.77
UPSIDE: 11.63%
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 29.8% below fair value
Current Price $269.43
Bear Case $323.86 20.2% upside ($323.86 - $269.43) / $269.43 = 20.2% $19.92 FFO × 19x
Fair Value $383.90 42.5% upside ($383.90 - $269.43) / $269.43 = 42.5% $19.92 FFO × 22x
Bull Case $443.95 64.8% upside ($443.95 - $269.43) / $269.43 = 64.8% $19.92 FFO × 26x

Adjust Assumptions

22.4x
19.92$

Key Value Driver

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

Implied Market Multiple 13.5x

Plain-Language Summary

At $19.92 FFO/share with a 22x residential REIT multiple, the base-case value is $383.90 per share. Dividend yield: 3.8%. DDM cross-check: $239.94.

Analyst Consensus (External Reference)

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

Average Target (47 analysts) $300.77
Analyst Range $285.00 – $326.00
Divergence from AlphaVal 28%

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.
ℹ Dividend-based valuation: $239.94 (38% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
ℹ Wall Street's average price target is $300.77 (from 47 analysts). Our estimate is 28% 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