US · IRT
Independence Realty Trust, Inc.
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Philadelphia, PA 19103
- Website
- irtliving.com
Price · as of 2025-12-31
$16.25
Market cap 3.93B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $21.84 | +34.4% |
| Intrinsic Value(DCF) | $6.66 | -59.02% |
| Graham-Dodd Method(GD) | $6.10 | -62.46% |
| Graham Formula(GF) | $2.61 | -83.92% |
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 | $0.00 | $0.00 | |||
| 2012 | $0.01 | $0.00 | |||
| 2013 | $4.48 | $8.44 | $1,309.20 | $6.23 | $3.20 |
| 2014 | $5.16 | $18.89 | $87,926.85 | $1.94 | $20.49 |
| 2015 | $4.02 | $11.52 | $0.00 | $3.56 | $98.11 |
| 2016 | $5.85 | $29.15 | $0.00 | $0.00 | $0.00 |
| 2017 | $6.07 | $167.73 | $0.00 | $0.00 | $5.40 |
| 2018 | $7.77 | $13.94 | $0.00 | $0.00 | $7.83 |
| 2019 | $11.48 | $21.95 | $2.37 | $0.00 | $7.19 |
| 2020 | $12.69 | $14.96 | $0.16 | $0.00 | $1.92 |
| 2021 | $22.11 | $20.19 | $12.23 | $27.23 | $10.41 |
| 2022 | $14.90 | $33.71 | $0.00 | $11.69 | $80.69 |
| 2023 | $15.07 | $21.28 | $0.00 | $5.89 | $0.00 |
| 2024 | $20.23 | $23.10 | $0.05 | $6.58 | $0.89 |
| 2025 | $16.64 | $21.84 | $0.00 | $6.10 | $2.61 |
AI valuation
Our deep-learning model estimates Independence Realty Trust, Inc.'s (IRT) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $21.84
- Current price
- $16.25
- AI upside
- +34.4%
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
$6.66
-59.02% upside
Graham-Dodd
$6.10
-62.46% upside
Graham Formula
$2.61
-83.92% 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 |
| IRT | Independence Realty Trust… | $16.25 | 3.93B | +34% | -59% | -62% | -84% | 68.82 | 1.13 | 5.92 | 16.12 | 167.14 | 1.13 | -14.91% | 18.43% | 8.60% | 1.64% | 2.12% | 0.94% | 0.66 | 1.53 | — | — | 5.88 | 4118.00% | 276.00% | 7301.00% | 3.76% | — | 2.56% | 3.97% | 273.00% | 6.76% | 50.54 | 41.81 | 9.31 | 1.02 |
| BNL | Broadstone Net Lease, Inc… | $19.39 | 3.71B | +57% | -20% | — | -60% | 36.56 | 1.25 | 7.92 | 3.82 | — | 1.58 | 23.52% | 49.70% | 22.41% | 3.37% | 8.11% | 1.82% | 0.90 | 2.42 | 288.34 | 288.34 | 7.07 | -4186.00% | 633.00% | 398.00% | 7.42% | 17.78 | 9.69% | 6.02% | 220.10% | 6.02% | 6.13 | 5.18 | 3.04 | 1.89 |
| COLD | Americold Realty Trust, I… | $13.39 | 3.81B | +45% | -31% | -61% | — | -32.35 | 1.29 | 1.43 | 21.33 | -152.49 | 3.02 | 4.02% | 3.79% | -4.40% | -3.74% | 1.18% | -1.45% | 1.56 | 0.67 | 0.11 | 0.11 | 11.50 | 2121.00% | -243.00% | -31207.00% | -5.82% | 0.08 | -3.07% | 0.00% | 0.00% | 0.00% | 82.01 | -37.25 | 3.11 | -0.27 |
| DBRG | DigitalBridge Group, Inc. | $15.45 | 2.82B | +66% | -60% | -46% | — | 10.51 | 1.29 | 5.76 | 17.56 | 1.86 | 1.70 | 93.73% | 68.72% | 30.18% | 12.68% | 16.07% | 7.43% | 0.14 | 2.36 | — | — | -0.56 | 56570.00% | -2255.00% | 35633.00% | 9.52% | — | 12.84% | 2.16% | 22.80% | 6.64% | 8.13 | 10.18 | 5.58 | -0.51 |
| EPR | EPR Properties | $59.41 | 4.52B | -25% | -60% | -21% | +19% | — | 1.96 | 6.34 | 7.71 | — | 1.96 | 44.67% | 52.48% | 38.27% | 0.00% | 9.81% | 0.00% | 0.00 | 2.83 | — | — | -0.16 | 10500.00% | 1207.00% | 708.00% | 9.24% | — | 11.06% | 0.17% | — | 69.09% | 11.85 | 10.61 | 6.22 | 1.32 |
| NHI | National Health Investors… | $84.07 | 4B | +24,913% | +455% | -43% | -26% | 0.03 | 2.70 | 10.85 | -0.18 | — | -2.68 | 36.70% | 51.47% | 37.56% | 9832.07% | -2.70% | 5247.43% | 0.76 | 3.40 | 62.09 | 60410.53 | -0.23 | -351.00% | 1293.00% | 1613.00% | 5.76% | 47.35 | -3.27% | 0.00% | 0.00% | 476.99% | -73.68 | -60.68 | -37.92 | 2.25 |
| PSA | Public Storage | $307.06 | 53.89B | -25% | -48% | — | -64% | 30.36 | 5.90 | 11.31 | 19.87 | — | 6.06 | 24.96% | 46.73% | 36.99% | 18.96% | 11.93% | 8.99% | 1.11 | 7.40 | 0.75 | 0.75 | 3.06 | -1532.00% | 274.00% | 697.00% | 5.31% | 5.20 | 15.33% | 4.22% | 128.20% | 4.22% | 28.61 | 22.26 | 13.37 | 3.53 |
| SHO | Sunstone Hotel Investors,… | $9.28 | 1.76B | +167% | -58% | -11% | -81% | 355.12 | 0.94 | 1.91 | 8.18 | — | 0.95 | 4.75% | 7.79% | 2.56% | 0.26% | 3.16% | 0.17% | 0.00 | 1.41 | 19.44 | 19.44 | -0.48 | -6979.00% | 600.00% | 668.00% | 9.89% | 24.74 | 7.75% | 1.71% | 605.90% | 48.28% | 23.19 | 9.55 | 1.81 | 1.18 |
| SKT | Tanger Inc. | $37.06 | 4.24B | +8% | -37% | — | -50% | 35.09 | 5.94 | 7.21 | 20.54 | 257.35 | 7.04 | 17.73% | 30.15% | 19.74% | 17.59% | 6.34% | 4.74% | 3.87 | 2.66 | 0.02 | 0.02 | 8.07 | 1364.00% | 1055.00% | 8885.00% | 7.04% | 0.26 | 10.67% | 3.15% | 110.60% | 3.15% | 39.39 | 23.39 | 11.88 | 0.96 |
About Independence Realty Trust, Inc.
Independence Realty Trust, Inc. (NYSE: IRT) is a real estate investment trust that owns and operates multifamily apartment properties across non-gateway U.S. markets, including Atlanta, Louisville, Memphis, and Raleigh. IRT's investment strategy is focused on gaining scale within key amenity rich submarkets that offer good school districts, high-quality retail and major employment centers. IRT aims to provide stockholders attractive risk-adjusted returns through diligent portfolio management, strong operational performance, and a consistent return on capital through distributions and capital appreciation.
- CEO
- Scott F. Schaeffer
- Employees
- 917
- Beta
- 1.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.66 ÷ $16.25) − 1 = -59.02% (DCF, example).