Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of United Dominion Realty Trust, Inc. (UDR)

Previous Close$44.31
Intrinsic Value$16.00
Upside potential  -64%
Previous Close
$44.31
Intrinsic Value
$16.00*
Potential        
-64%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %17.6NaN
Revenue, $1517NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m1267NaN
Operating income, $m251NaN
EBITDA, $m930NaN
Interest expense (income), $mNaN
Earnings before tax, $m83NaN
Tax expense, $m0NaN
Net income, $m83NaN

BALANCE SHEET

Cash and short-term investments, $m785NaN
Total assets, $m11038NaN
Adjusted assets (=assets-cash), $m10254NaN
Average production assets, $m9718NaN
Working capital, $m602NaN
Total debt, $m5788NaN
Total liabilities, $m6940NaN
Total equity, $m4098NaN
Debt-to-equity ratio1.412NaN
Adjusted equity ratio0.353NaN

CASH FLOW

Net income, $m83NaN
Depreciation, amort., depletion, $m680NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m820NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-434NaN
Free cash flow, $m1254NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m602
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount