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

$118.86

Today's Fair Value

$97.65 -17.84%

Margin of Safety

-21.72%

Projected Value (5Y)

$157.26 +32.31%

Dividends Paid (5Y)

$36.62

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 4.09% | CAGR (5y): -1.83%

Diluted Shares Growth Rate

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

Dividend Growth Rate

Regression: 6.6% | CAGR (5y): 8.44%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 2.81x)

Discount Rate