Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
99.16 USD92.68 USD116.20 USD
-56.06%
92.68 USDCurrent price is 56.1% below the base model value.
A
Real EstateREIT - OfficeUnited States
ARE.US · Alexandria Real Estate Equities, Inc.
NYQ · US · USD
Latest price40.72 USD
30D+5.12%
Vs. base value-41.9%
Research summary
ARE.US latest organized financial period shows revenue declined -3.43% YoY and net income declined -543% YoY. Current price is about 40.72 USD, while the model base case is about 70.09 USD; the current price sits -41.9% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income-1B USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:23
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price40.72 USD
Base value70.09 USD
Vs. base-41.9%
Price date2026/04/28
43.33 USD70.09 USD91.33 USD
-41.9%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
43.33 USD70.09 USD91.33 USD
-41.9%
70.09 USDCurrent price is 41.9% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-10.0%
Current price implies roughly -10.0% annualized FCF growth.
-10.0%Current price implies roughly -10.0% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
32.86 USD32.86 USD32.86 USD
+23.92%
32.86 USDCurrent price is 23.9% above the base model value.
Updated: 2026/04/29 07:23
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/12/30 | Annual | 3B USD | -1B USD | 1B USD | -8.44 |
| 2024/12/30 | Annual | 3B USD | 323M USD | 2B USD | 1.8 |
| 2023/12/30 | Annual | 3B USD | 104M USD | 2B USD | 0.54 |
| 2022/12/30 | Annual | 3B USD | 522M USD | 1B USD | 3.18 |
| 2021/12/30 | Annual | - | - | - | - |
Ad placement