AKR - NYSE

Acadia Realty Trust

Acadia Realty Trust

AKRยทNYSE

$21.96

+0.85%
Real EstateREIT - Retail

Acadia Realty Trust is an equity real estate investment trust focused on delivering long-term, profitable growth via its dual ย– Core Portfolio and Fund ย– operating platforms and its disciplined, location-driven investment strategy. Acadia Realty Trust is accomplishing this goal by building a best-in-class core real estate portfolio with meaningful concentrations of assets in the nation's most dynamic corridors; making profitable opportunistic and value-add investments through its series of discretionary, institutional funds; and maintaining a strong balance sheet.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$2.93B
EPS0.0950
P/E Ratio231.21
Earnings Date08/04/2026
Acadia Realty Trust

Acadia Realty Trust Fair Value Envelope

AKR ยท NYSE

Our analysis suggests that AKR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $21.965, this represents a potential HIDDEN relative to our calculated worth for Acadia Realty Trust.

HIDDEN
Intrinsic Value
Current Price: $21.965

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1,518.2B
+ Cash & Equivalents$38.8M
Firm Value$1,518.3B
- Debt$1.9B
Equity Value$1,516.4B
/ Shares Outstanding131,034,624B
DCF Value$11.6K
UNDERVALUED BY 52585%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$334.0M
$667.9M
$1.3B
$2.7B
$5.3B
$10.7B
$21.4B
$42.7B
$85.5B
$171.0B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$334.0M
$667.9M
$1.3B
$2.7B
$5.3B
$10.7B
$21.4B
$42.7B
$85.5B
$171.0B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$309.2M
$572.6M
$1.1B
$2.0B
$3.6B
$6.7B
$12.5B
$23.1B
$42.8B
$79.2B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your AKR research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.