|
Here is how I see the fair value of this stock. During the bubble, apartment properties traded for 5-6% cap rates. A normalized cap rate for core apartment properties is 8%. AEC is currently trading at an implied 10.6% cap rate. Let's be conservative and use a 9% cap rate given AEC's properties are located in secondary markets. This would result in a fair value equity price of $13.58. Another way to look at valuation...the current share price equates to a total market value per unit of only $53,434!!! Below is the analysis for anyone that cares:
NOI (Q1:09) $18,694 Debt $553,948 Preferred $48,263 Non-controlling $1,829 Total Debt (sum of the above) $604,040 Common Shares 16,699 Number of Units 13,192 Cap Rate 9.0% Real Estate Value (Annualized NOI / Cap Rate) $830,844 Equity Value (RE Value - Total Debt) $226,804 FV Share Price (Equity Value / # Common Shares) $13.58 Actual Share Price $6.04 Implied Cap 10.6% Implied Total Value $704,902 Implied Total Value/Unit $53,434 Sentiment : Strong Buy Rating :
![]() ![]() ![]() ![]() (5 Ratings) |
|
|
Page
1
of about
1
First
| < Prev
| Next >
| Last
|
Messages in Topic
| Subject | Author | Rating | Time of Post (ET) | ||
|---|---|---|---|---|---|
|
Fair Value Analysis
|
bates120877 |
![]() ![]() ![]() ![]()
|
18-Jun-09 08:50 pm | ||
|
can anyone has daily update on aec-vacancy rate?
...
|
yr2012dec21 | Rate it | 19-Jun-09 04:55 pm | ||
|
They do not report in those intervals. Physi...
|
joshhowes@y... | (1 Rating) | 19-Jun-09 09:50 pm | ||
|
thanks, i think 94% is good? and a good ...
|
yr2012dec21 | Rate it | 19-Jun-09 11:51 pm | ||
|
The problem is that they are very highly leveraged...
|
kmr123999 | Rate it | 19-Jun-09 05:03 pm | ||
|
You need to remember the equity on their bala...
|
joshhowes@y... | (1 Rating) | 19-Jun-09 09:46 pm | ||
|
Thanks, that's good info. Can you tell ...
|
kmr123999 | Rate it | 20-Jun-09 12:48 pm | ||
|
OK, I found the $954 million figure...
|
kmr123999 | Rate it | 20-Jun-09 05:44 pm | ||
|
You can estimate the current v...
|
bates120877 | (1 Rating) | 20-Jun-09 08:37 pm | ||
|
You can estimate the current v...
|
bates120877 | Rate it | 20-Jun-09 08:38 pm | ||
|
The concern is BLS.GOV st...
|
eatonrush | (1 Rating) | 22-Jun-09 01:14 pm | ||
|
Not short but just s...
|
eatonrush | (1 Rating) | 22-Jun-09 01:17 pm | ||
|
The dividend is...
|
eatonrush | Rate it | 22-Jun-09 01:21 pm | ||
|
aec has to...
|
uprightness... | Rate it | 30-Jun-09 02:31 pm | ||
|
If you wanted to be conservative, you need to use ...
|
bigbuilder1... | Rate it | 24-Jul-09 04:52 pm |
|
Page
1
of about
1
First
| < Prev
| Next >
| Last
|

