What improvements would you like in Yahoo! Finance Message Boards? Please send us feedback.
Message Boards Settings Associated Estates Realty (AEC) - Quote Info
Fair Value Analysis     18-Jun-09 08:50 pm    
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)
Rate it:
awful/not related to \pooraveragegoodexcellent

bates120877


View Messages

Ignore User

Report Abuse

< Previous Message |   Next Message >
View: Simple | Summary | Expanded
As: Threaded | Msg List
Page 1 of about 1   First | < Prev | Next > | Last

Messages in Topic

Minimum rating: What's this?
  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  
View: Simple | Summary | Expanded
As: Threaded | Msg List
Page 1 of about 1   First | < Prev | Next > | Last

Associated Estates Realty Corp. (AEC)

Chart for Associated Estates Realty Corp. (AEC)
On Nov 24: 10.04 Down 0.20 (1.95%)
Symbol Lookup