Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Equity Residential
Bear Case (25th pct.)
-43.3% vs price
Base Case (Median)
-39.1% vs price
Bull Case (75th pct.)
-36.6% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $122.55 | 92.1% | High (40%) |
| PE Comparable | $35.39 | -44.5% | Medium (25%) |
| Growth Trajectory DCF | $13.80 | -78.4% | Medium (20%) |
| Graham Number | $39.16 | -38.6% | Low (10%) |
| EV/EBITDA | $40.92 | -35.9% | Medium (20%) |
| EV/FCF | $38.58 | -39.5% | Medium (20%) |
Based on 6 out of 7 methods, EQR appears overvalued at the current price of $63.80. The base case fair value of $38.87 implies 39.1% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.