ELME - NYSE

Elme Communities

Elme Communities

ELMEยทNYSE

$2.04

-0.49%
Real EstateREIT - Office

Elme Communities owns and operates uniquely positioned real estate assets in the Washington Metro area. Backed by decades of experience, expertise and ambition, we create value by transforming insights into strategy and strategy into action. As of October 29, 2020, the Company's portfolio of 45 properties includes approximately 3.7 million square feet of commercial space and 6,863 multifamily apartment units. These 45 properties consist of 22 multifamily properties,15 office properties, and 8 retail centers. Our shares trade on the NYSE. With a track record of driving returns and delivering satisfaction, we are a trusted authority in one of the nation's most competitive real estate markets.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$181.27M
EPS-1.7500
P/E Ratio-1.17
Earnings Date08/04/2026
Elme Communities

Elme Communities Fair Value Envelope

ELME ยท NYSE

Our analysis suggests that ELME has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $2.04, this represents a potential HIDDEN relative to our calculated worth for Elme Communities.

HIDDEN
Intrinsic Value
Current Price: $2.04

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$102.4M
+ Cash & Equivalents$1.3B
Firm Value$1.4B
- Debt$520.0M
Equity Value$914.3M
/ Shares Outstanding88,161,161B
DCF Value$10
UNDERVALUED BY 408%

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
$40.8M
$26.7M
$17.5M
$11.5M
$7.5M
$4.9M
$3.2M
$2.1M
$1.4M
$904.4K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$40.8M
$26.7M
$17.5M
$11.5M
$7.5M
$4.9M
$3.2M
$2.1M
$1.4M
$904.4K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$37.7M
$22.9M
$13.9M
$8.4M
$5.1M
$3.1M
$1.9M
$1.1M
$690.7K
$418.9K
Terminal Value represents 7.0% of Enterprise Value

Related Guides

Blog Categories

Continue your ELME 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.