US · VRE
Veris Residential, Inc.
- Sector
- Real Estate · REIT - Residential
- Headquarters
- Jersey City, NJ 07311
- Website
- verisresidential.com
Price · as of 2025-12-31
$18.96
Market cap 1.76B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.96 | +116.03% |
| Intrinsic Value(DCF) | $12.57 | -33.7% |
| Graham-Dodd Method(GD) | $16.37 | -13.68% |
| Graham Formula(GF) | — | — |
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 | $19.07 | $27.60 | $0.00 | $0.00 | $0.40 |
| 2012 | $20.79 | $27.36 | $1.00 | $0.00 | $2.63 |
| 2013 | $16.37 | $18.10 | $2.62 | $0.00 | $0.00 |
| 2014 | $14.83 | $24.10 | $0.00 | $4.70 | $1.20 |
| 2015 | $17.82 | $25.27 | $0.58 | $0.00 | $0.00 |
| 2016 | $22.38 | $32.91 | $7.93 | $13.48 | $14.62 |
| 2017 | $14.98 | $20.30 | $7.14 | $4.69 | $2.19 |
| 2018 | $18.72 | $13.96 | $5.64 | $4.91 | $0.00 |
| 2019 | $19.07 | $34.65 | $8.62 | $9.27 | $0.00 |
| 2020 | $15.49 | $15.62 | $0.48 | $2.33 | $1.93 |
| 2021 | $16.68 | $29.61 | $1.30 | $7.48 | $36.98 |
| 2022 | $15.03 | $12.95 | $0.00 | $10.70 | $0.00 |
| 2023 | $14.60 | $24.72 | $0.29 | $5.71 | $0.00 |
| 2024 | $16.36 | $33.47 | $1.51 | $6.72 | $0.00 |
| 2025 | $18.85 | $40.96 | $8.24 | $16.37 | $0.00 |
AI valuation
Our deep-learning model estimates Veris Residential, Inc.'s (VRE) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.96
- Current price
- $18.96
- AI upside
- +116.03%
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
$12.57
-33.7% upside
Graham-Dodd
$16.37
-13.68% upside
Graham Formula
—
— 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 |
| VRE | Veris Residential, Inc. | $18.96 | 1.76B | +116% | -34% | -14% | — | 23.39 | 1.53 | 216.16 | 2.13 | — | 1.53 | -3398.49% | -2836.40% | 924.20% | 6.68% | -17.13% | 2.64% | 1.19 | -2.61 | 0.08 | 6.29 | 5.41 | -42000.00% | -9700.00% | 1852.00% | 3.12% | 0.21 | 4.09% | 0.00% | 0.00% | 17.79% | -2.30 | 9.68 | 65.35 | -0.44 |
| ARI | Apollo Commercial Real Es… | $10.60 | 1.48B | +222% | -28% | -87% | -20% | 11.69 | 0.80 | 2.09 | 15.48 | — | 0.80 | 80.05% | 65.36% | 17.84% | 6.79% | 5.27% | 1.38% | 4.27 | 1.01 | 0.30 | 0.30 | 13.00 | -18351.00% | 128.00% | 3759.00% | 2.86% | 0.20 | 0.48% | 10.36% | 121.20% | 10.36% | 19.94 | 218.85 | 13.03 | 0.16 |
| EFC | Ellington Financial Inc. | $12.42 | 1.18B | -33% | -61% | — | +139% | 7.15 | 0.67 | 3.76 | — | 13.12 | 0.69 | 100.00% | 41.20% | 51.69% | 9.59% | 1.45% | 0.94% | 0.00 | 0.42 | — | — | — | 5455.00% | 1001.00% | 7801.00% | -40.63% | — | -5.38% | 15.43% | 110.40% | 1272.46% | 7.46 | -2.01 | 3.07 | 0.05 |
| IIPR | Innovative Industrial Pro… | $52.96 | 1.49B | -8% | -23% | +62% | — | 13.14 | 0.81 | 5.65 | 8.86 | — | 0.82 | 88.65% | 46.67% | 43.03% | 6.05% | 5.80% | 4.82% | 0.21 | 6.15 | 0.15 | 0.15 | 1.66 | -2880.00% | -1380.00% | -3238.00% | 11.62% | 0.62 | 8.16% | 0.05% | 0.70% | 1.39% | 14.90 | 10.58 | 6.95 | 1.69 |
| KREF | KKR Real Estate Finance T… | $6.95 | 455.15M | +603% | -0% | — | +39% | -9.59 | 0.41 | 1.06 | 18.53 | — | 0.41 | 88.30% | 59.31% | -10.27% | -4.01% | 4.54% | -0.79% | 4.00 | 0.84 | 0.32 | 0.32 | 16.76 | -65263.00% | -2272.00% | -4641.00% | 13.77% | 0.21 | 1.12% | 18.20% | -174.60% | 65.31% | 18.75 | 76.36 | 11.12 | 0.11 |
| LADR | Ladder Capital Corp | $10.37 | 1.32B | +157% | -57% | -97% | — | 20.63 | 0.89 | 3.35 | 17.63 | — | 1.68 | 71.77% | 62.04% | 16.36% | 4.22% | 5.55% | 1.27% | 2.37 | 1.39 | 0.50 | 20.40 | 12.79 | -4070.00% | -2326.00% | -3502.00% | 6.62% | 0.80 | 2.09% | 8.94% | 184.30% | 9.83% | 19.67 | 55.00 | 12.20 | 0.36 |
| SILA | Sila Realty Trust, Inc. | $25.73 | 1.42B | +34% | -53% | +5% | -68% | 43.08 | 1.07 | 7.22 | 9.76 | — | 1.19 | 87.95% | 32.86% | 16.77% | 2.42% | 4.02% | 1.61% | 0.00 | 1.98 | — | — | -0.23 | -2000.00% | 572.00% | -825.00% | 8.35% | — | 7.39% | 0.00% | 0.00% | 38.96% | 21.48 | 11.70 | 7.06 | 1.35 |
| TRTX | TPG RE Finance Trust, Inc… | $8.46 | 662.87M | +278% | -60% | -100% | +1,033% | 11.21 | 0.63 | 2.03 | 2.24 | — | 0.63 | 79.30% | 72.97% | 18.14% | 5.53% | 10.78% | 1.48% | 0.00 | 1.28 | 60.19 | 60.19 | -0.33 | -2597.00% | 12325.00% | -1540.00% | 13.36% | 46.58 | 4.04% | 13.47% | 151.00% | 381.82% | 2.43 | 6.52 | 1.77 | 0.20 |
| UMH | UMH Properties, Inc. | $15.08 | 1.29B | +69% | -59% | — | -66% | — | 1.43 | 4.93 | 16.19 | — | 1.43 | 3.86% | 17.40% | 10.12% | 0.00% | 3.04% | 0.00% | 0.84 | 1.53 | 31.20 | 31.20 | 5.65 | 11333.00% | 881.00% | 46.00% | 6.35% | 14.48 | 5.47% | 7.11% | — | 7.48% | 43.54 | 24.19 | 7.58 | 1.32 |
| XHR | Xenia Hotels & Resorts, I… | $15.28 | 1.41B | +27% | -60% | -57% | -50% | 23.27 | 1.29 | 1.36 | 9.70 | 7.12 | 1.30 | 1.47% | 9.92% | 5.85% | 5.31% | 4.25% | 2.24% | 1.27 | 1.24 | — | — | 4.55 | 32667.00% | 380.00% | 28809.00% | 6.12% | — | 3.65% | 3.69% | 85.90% | 11.89% | 25.84 | 30.76 | 2.56 | 0.79 |
About Veris Residential, Inc.
Veris Residential, Inc. is a forward-thinking, environmentally- and socially-conscious real estate investment trust (REIT) that primarily owns, operates, acquires, and develops holistically-inspired, Class A multifamily properties that meet the sustainability-conscious lifestyle needs of today's residents while seeking to positively impact the communities it serves and the planet at large. The company is guided by an experienced management team and Board of Directors and is underpinned by leading corporate governance principles, a best-in-class and sustainable approach to operations, and an inclusive culture based on equality and meritocratic empowerment. For additional information on Veris Residential, Inc. and our properties available for lease, please visit http://www.verisresidential.com/.
- CEO
- Mahbod Nia
- Employees
- 188
- Beta
- 1.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12.57 ÷ $18.96) − 1 = -33.7% (DCF, example).