US · EQR
Equity Residential
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Chicago, IL 60606
- Website
- equityapartments.com
Price · as of 2025-12-31
$65.17
Market cap 23.86B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.68 | -31.44% |
| Intrinsic Value(DCF) | $25.70 | -60.56% |
| Graham-Dodd Method(GD) | $2.45 | -96.25% |
| Graham Formula(GF) | $35.33 | -45.8% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $31.22 | $32.69 | $0.52 | $11.75 | $23.48 |
| 2012 | $29.81 | $17.78 | $3.09 | $13.86 | $0.00 |
| 2013 | $32.71 | $17.44 | $3.84 | $26.46 | $222.89 |
| 2014 | $44.65 | $26.74 | $0.17 | $5.02 | $30.26 |
| 2015 | $48.75 | $28.56 | $0.00 | $8.25 | $30.91 |
| 2016 | $44.75 | $100.05 | $0.00 | $0.00 | $0.00 |
| 2017 | $44.33 | $24.74 | $0.00 | $5.79 | $16.20 |
| 2018 | $56.74 | $29.70 | $0.00 | $4.54 | $22.04 |
| 2019 | $61.57 | $45.62 | $0.00 | $7.17 | $33.32 |
| 2020 | $60.74 | $41.75 | $0.50 | $4.81 | $8.70 |
| 2021 | $73.98 | $48.94 | $1.48 | $10.88 | $14.66 |
| 2022 | $51.63 | $41.16 | $1.16 | $2.78 | $38.52 |
| 2023 | $58.52 | $43.05 | $1.14 | $0.96 | $28.48 |
| 2024 | $69.04 | $47.42 | $0.64 | $2.38 | $31.65 |
| 2025 | $63.13 | $44.68 | $0.50 | $2.44 | $35.33 |
AI valuation
Our deep-learning model estimates Equity Residential's (EQR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.68
- Current price
- $65.17
- AI upside
- -31.44%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25.70
-60.56% upside
Graham-Dodd
$2.45
-96.25% upside
Graham Formula
$35.33
-45.8% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| EQR | Equity Residential | $65.17 | 23.86B | -31% | -61% | -96% | -46% | 21.37 | 2.17 | 7.72 | 13.97 | 305.90 | 2.17 | 46.32% | 36.33% | 36.12% | 10.14% | 5.72% | 5.39% | 0.80 | 4.75 | 0.05 | 0.06 | 3.73 | 699.00% | 406.00% | 277.00% | 5.39% | 1.39 | 6.58% | 4.38% | 93.50% | 5.55% | 28.99 | 25.33 | 10.53 | 1.88 |
| AMH | American Homes 4 Rent | $30.00 | 11.11B | -6% | -60% | -80% | -36% | 25.12 | 1.57 | 5.91 | 13.34 | 271.28 | 1.60 | 3.37% | 24.21% | 24.27% | 6.19% | 3.76% | 3.30% | 0.73 | 2.44 | 62.90 | 34.83 | 4.17 | 926.00% | 795.00% | 2530.00% | 7.84% | 198.56 | 7.19% | 4.17% | 104.80% | 5.64% | 35.51 | 18.56 | 8.60 | 1.43 |
| AVB | AvalonBay Communities, In… | $177.23 | 25.09B | -19% | -57% | -91% | -49% | 23.86 | 2.13 | 8.30 | 15.42 | — | 2.13 | 66.99% | 30.07% | 34.64% | 8.89% | 4.45% | 4.89% | 0.79 | 3.53 | 0.25 | 0.25 | 4.10 | -276.00% | 429.00% | 1853.00% | 6.63% | 2.26 | 8.14% | 3.94% | 93.90% | 5.87% | 37.59 | 20.56 | 11.30 | 1.70 |
| ESS | Essex Property Trust, Inc… | $255.11 | 16.45B | -14% | -53% | — | -39% | 24.64 | 2.98 | 8.68 | 14.86 | — | 2.98 | 68.82% | 43.88% | 35.38% | 12.09% | 6.86% | 5.13% | 1.25 | 3.24 | 2.30 | 3.29 | 4.36 | -979.00% | 711.00% | 1529.00% | 6.51% | 10.87 | 8.84% | 3.96% | 97.70% | 4.01% | 27.84 | 21.61 | 12.22 | 1.58 |
| EXR | Extra Space Storage Inc. | $151.03 | 31.89B | -26% | -60% | — | -72% | 31.63 | 2.41 | 9.57 | 19.54 | 227.60 | 2.44 | 28.43% | 44.09% | 28.84% | 7.47% | 5.19% | 3.52% | 1.11 | 2.34 | 1.28 | 1.28 | 6.14 | 1390.00% | 119.00% | -203.00% | 5.66% | 1.33 | 6.64% | 4.25% | 134.40% | 4.71% | 31.68 | 25.79 | 13.97 | 1.53 |
| INVH | Invitation Homes Inc. | $26.34 | 16.15B | +28% | -59% | -23% | -56% | 27.26 | 1.68 | 5.87 | 16.34 | 91.70 | 1.73 | 3.69% | 27.15% | 21.54% | 6.10% | 4.19% | 3.15% | 0.88 | 2.10 | — | — | 5.45 | 2973.00% | 421.00% | 3987.00% | 7.53% | — | 6.83% | 0.00% | 0.00% | 0.02% | 32.46 | 19.94 | 8.81 | 1.23 |
| MAA | Mid-America Apartment Com… | $133.86 | 15.65B | -39% | -54% | — | -75% | 34.36 | 2.76 | 7.10 | 15.92 | — | 2.76 | 31.83% | 28.04% | 20.23% | 7.84% | 5.60% | 3.84% | 0.95 | 3.34 | 0.16 | 0.15 | 4.05 | -1581.00% | 83.00% | -747.00% | 4.58% | 1.48 | 6.55% | 4.54% | 156.10% | 4.72% | 33.88 | 29.23 | 9.50 | 1.63 |
| NLY | Annaly Capital Management… | $23.24 | 16.7B | +823% | -60% | — | +5,707% | 7.32 | 0.92 | 2.22 | 18.15 | 9.12 | 0.92 | 99.92% | 102.58% | 30.28% | 14.13% | 8.72% | 1.70% | 6.95 | 1.42 | 0.03 | 0.03 | 15.99 | 8025.00% | 43656.00% | -10908.00% | -1.50% | 0.01 | -0.28% | 12.68% | 92.80% | 12.78% | 18.15 | -561.14 | 18.62 | -0.57 |
| SBAC | SBA Communications Corpor… | $201.16 | 21.44B | -31% | -56% | — | -37% | 20.80 | -4.39 | 7.58 | 12.69 | 50.46 | -2.76 | 47.94% | 54.91% | 37.43% | -20.59% | 27.81% | 8.92% | -0.90 | 3.30 | 0.29 | 0.16 | 2.04 | 4121.00% | 506.00% | -363.00% | 5.00% | 0.48 | 22.60% | 2.25% | 46.70% | 58.39% | 16.44 | 23.83 | 9.03 | 0.39 |
| SUI | Sun Communities, Inc. | $136.46 | 16.84B | -17% | -50% | -18% | — | 12.59 | 2.42 | 7.43 | 26.80 | 0.88 | -3.98 | 9.26% | 20.91% | 59.57% | 19.23% | 1.70% | 9.36% | 0.26 | 2.15 | 0.38 | 0.33 | 1.75 | 142676.00% | -2794.00% | -909.00% | 4.72% | 0.27 | 7.13% | 0.00% | 0.00% | 38.82% | 38.01 | 22.68 | 7.95 | 1.76 |
About Equity Residential
Equity Residential is committed to creating communities where people thrive. The Company, a member of the S&P 500, is focused on the acquisition, development and management of residential properties located in and around dynamic cities that attract high quality long-term renters. Equity Residential owns or has investments in 305 properties consisting of 78,568 apartment units, located in Boston, New York, Washington, D.C., Seattle, San Francisco, Southern California and Denver.
- CEO
- Mark J. Parrell
- Employees
- 2.5K
- Beta
- 0.76
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.70 ÷ $65.17) − 1 = -60.56% (DCF, example).