DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

AvalonBay Communities, Inc. (AVB)

Real Estate | REIT - Residential

Today's Price

$184.06

Today's Fair Value

$156.03 -15.23%

Margin of Safety

-17.96%

Projected Value (5Y)

$251.28 +36.52%

Dividends Paid (5Y)

$38.13

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 2.1% | CAGR (5y): 2.3%

Diluted Shares Growth Rate

Regression: 0.47% | CAGR (5y): 0.22%

Dividend Growth Rate

Regression: 4.15% | CAGR (5y): 2.11%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.27x)

Discount Rate