DCF Calculator

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

Mid-America Apartment Communities, Inc. (MAA)

Real Estate | REIT - Residential

Today's Price

$117.21

Today's Fair Value

$94.03 -19.78%

Margin of Safety

-24.65%

Projected Value (5Y)

$151.44 +29.2%

Dividends Paid (5Y)

$36.66

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 3.8% | CAGR (5y): -2.29%

Diluted Shares Growth Rate

Regression: 3.51% | CAGR (5y): 0.45%

Dividend Growth Rate

Regression: 6.64% | CAGR (5y): 8.34%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.8x)

Discount Rate