Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
72.21 USD85.08 USD96.70 USD
-22.71%
85.08 USDCurrent price is 22.7% below the base model value.
E
US
EQR.US · EQUITY RESIDENTIAL
US · US
Latest price65.75 USD
30D-4.19%
Vs. base value-1.2%
Research summary
EQR.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +8.13% YoY. Current price is about 65.75 USD, while the model base case is about 66.54 USD; the current price sits -1.2% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income1B USD
Free cash flow2B USD
Operating cash flow2B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:27
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price65.75 USD
Base value66.54 USD
Vs. base-1.2%
Price date2026/04/29
50.28 USD66.54 USD77.75 USD
-1.18%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
50.28 USD66.54 USD77.75 USD
-1.18%
66.54 USDCurrent price is close to the base model value.Adjusted reference: 91.60 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth1.4%
Current price implies roughly 1.4% annualized FCF growth.
1.4%Current price implies roughly 1.4% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
30.35 USD30.35 USD30.35 USD
+117%
30.35 USDCurrent price is 116.6% above the base model value.
Updated: 2026/04/29 15:27
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2021/12/31 | Asset impairment | Impairment | -40M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | - | 1B USD | - | 2B USD | 2.94 | - |
| 2024/12/31 | Annual | - | 1B USD | - | 2B USD | 2.72 | - |
| 2023/12/31 | Annual | - | 835M USD | - | 2B USD | 2.2 | - |
| 2022/12/31 | Annual | - | 777M USD | - | 1B USD | 2.05 | - |
| 2021/12/31 | Annual | - | 1B USD | 1B USD | 1B USD | 3.54 | 3.65 |
Ad placement