UDR UDR, Inc.
Real Estate
Price
$37.46
Intrinsic value
$1.73
Buy price
$1.38
Discount
-2069.1%
DCF walkthrough
Near-term growth (g1)3.26%
Terminal growth (g2)3.50%
Years of g1 growth4
Discount rate9.00%
Margin of safety20.00%
- Operating CF
- $887,260,000.00
- Total debt
- $5,994,848,256.00
- Cash & STI
- $2,830,000.00
- Shares out.
- 323,287,000
Overvalued
Intrinsic value$1.73
Buy price (with MOS)$1.38
Current price$37.46
Discount to intrinsic value-2066.8%
7-step quality scorecard
ROE quality
LOW- Average ROE
- 6.8%
- Current ROE
- 11.5%
- Minimum ROE
- 2.1%
Debt quality
LEVERAGED- Debt / Equity
- 1.82x
Moat proxy
MODERATE_PROXYCash-flow reliability
OK- Operating CF / Net income
- 1.72x
Technical chart
Confluence: MODERATE (2/3)Weekly candles, ~3 years. Yellow line: 10-week EMA. Dashed lines: Fibonacci retracement of the last 52-week swing. Green arrow: an active DR1 support reclaim.
Assumptions & data quality
- Data source
- yfinance
- Growth (g1) source
- min(cfCAGR,revenueCAGR)
- Valuation model
- DCF_OCF
- Debt as % of DCF PV
- 89.5%
- Public economic interest
- 79.3%
These are model outputs built on assumptions (growth rate, discount rate, margin of safety), not facts - trust but verify, especially for LOW cash-flow-reliability or UNKNOWN-quality rows.