EQUITY RESIDENTIAL (EQR)
Real Estate Investment Trusts · Financial Services · $24.9B
Intrinsic Value (Consensus)
$47.38
Current Price
$66.40
Margin of Safety
-28.6%
28.6% Above Intrinsic Value
Value: $47
Price: $66
Valuation Model Estimates
Current Price: $66.40
DCF (Discounted Cash Flow)
$73.66
Graham Number
$44.15
Earnings Power Value
$28.54
Relative Value (P/E)
$58.80
Dividend Discount Model
$31.76
Consensus Value
$47.38
Model Assumptions
Discount Rate
10.3%
Growth Rate
8.1%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
C
56
Profitability
18/25
Strength
19/25
Valuation
9/25
Growth
10/25
Key Financials
- EPS (TTM)
- $2.94
- EPS (Forward)
- $3.18
- Book Value
- $29.47
- P/E Ratio
- 20.0
- Forward P/E
- 18.5
- PEG Ratio
- —
- ROE
- 10.1%
- Debt/Equity
- 75%
- Revenue Growth
- 4.8%
- Earnings Growth
- 8.1%
- Dividend Yield
- 1.2%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance