Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
155.94 USD175.56 USD192.55 USD
+4.63%
175.56 USDCurrent price is close to the base model value.
A
Real EstateREIT - ResidentialUnited States
AVB.US · AvalonBay Communities, Inc.
NYQ · US · USD
Latest price183.69 USD
30D+0.23%
Vs. base value+118%
Research summary
AVB.US latest organized financial period shows revenue grew +4.36% YoY and net income declined -2.84% YoY. Current price is about 184 USD, while the model base case is about 84.31 USD; the current price sits +118% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income1B USD
Free cash flow1B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:24
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price183.69 USD
Base value84.31 USD
Vs. base+118%
Price date2026/04/28
90.20 USD84.31 USD105.71 USD
+118%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
90.20 USD84.31 USD105.71 USD
+118%
84.31 USDCurrent price is 117.9% above the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth4.0%
Current price implies roughly 4.0% annualized FCF growth.
4.0%Current price implies roughly 4.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
55.94 USD55.94 USD55.94 USD
+228%
55.94 USDCurrent price is 228.4% above the base model value.
Updated: 2026/04/29 07:24
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 3B USD | 1B USD | 1B USD | - |
| 2024/12/30 | Annual | 3B USD | 1B USD | 1B USD | 7.6 |
| 2023/12/30 | Annual | 3B USD | 929M USD | 1B USD | 6.56 |
| 2022/12/30 | Annual | 3B USD | 1B USD | 1B USD | 8.12 |
| 2021/12/30 | Annual | - | - | - | 7.19 |
Ad placement