Definitive Analysis | Institutional-Grade Financial Research
Definitive Analysis
Get Full Access
See Pricing Start Free Trial

AvalonBay Communities, Inc. (0HJO.L)

Company Dividend Discount ModelIndustry: Real Estate - GeneralSector: Real Estate

Valuation Snapshot

Stable Growth$109.70 - $191.84$144.74
Multi-Stage$126.05 - $137.49$131.67
Blended Fair Value$138.20
Current Price$193.17
Upside-28.45%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS2.76%4.94%6.736.456.226.216.185.875.635.405.084.58
YoY Growth--4.25%3.72%0.14%0.58%5.19%4.27%4.22%6.32%10.91%10.38%
Dividend Yield--3.13%3.56%3.70%2.50%3.35%3.99%2.81%3.29%2.77%2.41%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)1,168.66
(-) Cash Dividends Paid (M)984.66
(=) Cash Retained (M)184.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)233.73146.0887.65
Cash Retained (M)184.00184.00184.00
(-) Cash Required (M)-233.73-146.08-87.65
(=) Excess Retained (M)-49.7337.9296.35
(/) Shares Outstanding (M)143.00143.00143.00
(=) Excess Retained per Share-0.350.270.67
LTM Dividend per Share6.896.896.89
(+) Excess Retained per Share-0.350.270.67
(=) Adjusted Dividend6.547.157.56
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate2.94%3.94%4.94%
Fair Value$109.70$144.74$191.84
Upside / Downside-43.21%-25.07%-0.69%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)1,168.661,214.761,262.681,312.491,364.271,418.091,460.63
Payout Ratio84.26%85.40%86.55%87.70%88.85%90.00%92.50%
Projected Dividends (M)984.661,037.461,092.891,151.081,212.171,276.281,351.08

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate9.08%9.08%9.08%
Growth Rate2.94%3.94%4.94%
Year 1 PV (M)941.95951.10960.25
Year 2 PV (M)900.93918.52936.27
Year 3 PV (M)861.54886.89912.74
Year 4 PV (M)823.74856.21889.64
Year 5 PV (M)787.46826.46866.98
PV of Terminal Value (M)13,710.7414,389.7315,095.36
Equity Value (M)18,026.3518,828.9019,661.24
Shares Outstanding (M)143.00143.00143.00
Fair Value$126.05$131.67$137.49
Upside / Downside-34.74%-31.84%-28.83%

High-Yield Dividend Screener

« Prev Page 10 of 30 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
ESPEspey Mfg. & Electronics Corp.3.53%$1.6554.01%
F-PCFord Motor Company 6% Notes due3.53%$0.7463.45%
TECTPTectonic Financial, Inc.3.53%$0.3879.28%
AMFCXAmerican Funds American Mutual Fund3.52%$2.0690.87%
CRCCalifornia Resources Corporation3.52%$1.6435.94%
FAFFirst American Financial Corporation3.51%$2.1446.13%
GICGlobal Industrial Company3.51%$1.0358.36%
0R0G.LMondelez International, Inc.3.50%$1.8969.92%
DCPDCP Midstream, LP3.50%$1.4634.00%
LWLamb Weston Holdings, Inc.3.50%$1.4870.35%
WSOWatsco, Inc.3.50%$12.1683.88%
0QYY.LHarley-Davidson, Inc.3.49%$0.7217.57%
LKFNLakeland Financial Corporation3.49%$1.9752.13%
TRSTTrustCo Bank Corp NY3.49%$1.4448.14%
OMCOmnicom Group Inc.3.47%$2.8341.26%
PROVProvident Financial Holdings, Inc.3.47%$0.5561.73%
UTLUnitil Corporation3.47%$1.7061.75%
BF-ABrown-Forman Corporation3.45%$0.9152.84%
COFSChoiceOne Financial Services, Inc.3.45%$1.0070.38%
FCBPFirst Choice Bancorp3.45%$1.0034.34%
NXSTNexstar Media Group, Inc.3.45%$7.2042.75%
STBAS&T Bancorp, Inc.3.45%$1.3529.75%
VABKVirginia National Bankshares Corporation3.45%$1.3755.94%
F-PBFord Motor Company 6.20% Notes3.44%$0.7463.45%
0K3B.LThe Mosaic Company3.43%$0.8722.53%
CPFCentral Pacific Financial Corp.3.43%$1.0743.87%
CTBICommunity Trust Bancorp, Inc.3.43%$1.9337.41%
IIINInsteel Industries, Inc.3.43%$1.1153.05%
JJSFJ&J Snack Foods Corp.3.43%$3.1192.62%
TMPTompkins Financial Corporation3.43%$2.4942.22%
ALRSAlerus Financial Corporation3.41%$0.7739.09%
CNXCConcentrix Corporation3.41%$1.4028.16%
FBPFirst BanCorp.3.41%$0.7134.06%
GLOClough Global Opportunities Fund3.41%$0.1915.90%
OPBKOP Bancorp3.41%$0.4830.19%
PHXPHX Minerals Inc.3.39%$0.1581.44%
WHGWestwood Holdings Group, Inc.3.39%$0.6073.76%
SCVLShoe Carnival, Inc.3.38%$0.5928.17%
OGSONE Gas, Inc.3.37%$2.6161.93%
VALUValue Line, Inc.3.36%$1.2555.36%
WTRGEssential Utilities, Inc.3.36%$1.3054.79%
AVNTAvient Corporation3.35%$1.0686.14%
KTBKontoor Brands, Inc.3.35%$2.0653.00%
VCTRVictory Capital Holdings, Inc.3.35%$2.1548.89%
WAFDWaFd, Inc.3.35%$1.0837.44%
PBProsperity Bancshares, Inc.3.34%$2.3241.44%
PFGPrincipal Financial Group, Inc.3.34%$2.9943.04%
EVBNEvans Bancorp, Inc.3.33%$1.3160.97%
NFYSEnphys Acquisition Corp.3.33%$0.3768.70%
KMPRKemper Corporation3.32%$1.3132.45%