Vivmark Residential
About the company
Vivmark Residential focused on building, buying, and managing high-quality apartment communities across major U.S. metro areas. The company owns or held investments in more than 184,000 rental apartments across premier U.S. markets and over 11,100 apartments under construction. Vivmark Residential based in Chicago, Illinois.
Price above modeled range
5-year outlook: Not shown because confidence is low: Earnings-based DCF is somewhat apart.
Why: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
The range depends on model assumptions and data; it is not a prediction or investment advice.
After signing in, return here and select “Add to watchlist”. Saving companies requires a verified email address.
Market price above modeled range
Showing the EPS-based Gordon proxy you selected on the company card, using 22.64% growth, 2.3% terminal growth and 9% discount. The range varies these assumptions slightly; it is illustrative, not investment advice.
Assumptions: growth 22.64%, discount rate 9%, terminal growth 2.30% (sector defaults). See a worked example.
Blended growth assumption: 22.6% (sector default 5.1%, own revenue history 5.5%, analyst revenue consensus 40.0%).
Analyst consensus expects revenue growth of 49.2% a year; the growth assumption used is 22.6%.
Adjust assumptions
Show the recommended model instead
Why this model: Free cash flow is positive and in line with earnings, and the dividend is small, so a cash-flow DCF fits best.
Compare models- Recommended: Free-cash-flow DCF — USD 99.17 (+52.0%)
-
EPS-based Gordon proxy
— USD 40.24 (-38.3%)
Not used: Treats all earnings as if paid out and ignores the cash kept for reinvestment, so it overstates value for companies that retain most profit.
-
DCF (trailing free cash flow)
— USD 99.17 (+52.0%)
Not used: Not chosen: Free-cash-flow DCF ranks ahead of it for this company.
-
FCFF (steady state)
— USD 30.49 (-53.3%)
Not used: Assumes only the long-run terminal growth rate from today, so it ignores the near-term growth expected.
-
EV/EBITDA (12x)
— USD 43.69 (-33.0%)
Not used: Used only when free cash flow is far below earnings even after averaging three years; a fixed 12x multiple also ignores sector differences.
-
Fade DCF (10-year growth fade)
— USD 98.29 (+50.6%)
Not used: An alternative growth path (fading over 10 years) shown for comparison; the automatic choice does not use it.
-
EV/Sales (Rule of 40)
— USD 91.01 (+39.5%)
Not used: Used only for technology and communication companies whose cash-flow value is far below the price.
| Bear USD 30.69 | -112.6% |
| Base USD 40.24 | -62.2% |
| Bull USD 47.30 | -38.0% |
Margin = (value − price) / value, so it is measured against the value and reads lower than the upside to value, which is measured against the price. Positive means the price is below that case.
Track record: see the methodology page for how this model has performed historically, including its limits. Treat it as a screen, not a forecast.
Price history and fair value
1 year price change: +16.30% · USD 65.25 · Market data through 05 Nov 2026 ; dashed line is today’s model base value (USD 40.24). The fair value is today’s estimate, not what the model said in the past.
Saved price history is current through 05 Nov 2026; last refreshed 06 Nov 2026 18:33 (1 hour, 44 minutes ago).
06 Nov 2025Range USD 56.03 – 69.3305 Nov 2026
Latest news
Headlines provided by EODHD. Articles may mention multiple companies and are not investment recommendations.
More detail: quality, peers, price history, dividends and financials
Quality score: 82 / 100
Five equal checks on reported history: profitability, cash generation, revenue growth, balance sheet and margins. It describes business quality, not whether the price is attractive.
| Profitability | 5 of 5 years profitable | 20 / 20 |
| Cash generation | free cash flow positive in 5 of 5 years | 20 / 20 |
| Growth | revenue +4.9% a year | 12 / 20 |
| Balance sheet | net debt 3.8x EBITDA | 10 / 20 |
| Margins | EBITDA margin 73% | 20 / 20 |
Peers in Real Estate
Same-sector companies with a valuation, most undervalued first. Compare the margin of safety, yield and quality score side by side.
| Company | Price | Margin of safety | P/E | P/B | Yield | Quality |
|---|---|---|---|---|---|---|
| VMRK (this company) | USD 65.25 | 34.2% | 24.8 | – | 4.2% | 80 |
| HST Host Hotels & Resorts | USD 24.63 | 44.2% | 16.4 | 2.6 | 3.9% | 100 |
| ARE Alexandria Real Estate Equities | USD 45.17 | 23.7% | – | 0.5 | 7.8% | 44 |
| VICI Vici Properties | USD 25.21 | 6.2% | 11.8 | 1.0 | 7.0% | 80 |
| UTG.L Unite Group PLC | GBP 4.93 | -2.9% | 24.8 | 0.5 | 6.4% | 68 |
| DLN.L Derwent London Plc | GBP 19.44 | -4.2% | 13.5 | 0.6 | 4.2% | 60 |
| WDP.BR Warehouses De Pauw SA | EUR 19.40 | -5.9% | 12.0 | 0.9 | 6.2% | 80 |
| DOC Healthpeak Properties | USD 20.12 | -7.6% | 35.7 | 1.8 | 6.1% | 76 |
| LAND.L Land Securities Group Plc | GBP 6.78 | -14.4% | 14.8 | 0.8 | 5.7% | 68 |
| Peer median | 14.8 | 0.8 | ||||
Dividends
Paid in the last 12 months: USD 2.80 per share · yield 4.29% at the current price.
| Year | Dividends per share |
|---|---|
| 2026 (so far) | 2.802 |
| 2025 | 2.754 |
| 2024 | 2.025 |
| 2023 | 2.652 |
| 2022 | 2.500 |
| 2021 | 2.412 |
Annual financial statement
Saved annual report · Fiscal year 2025 · Yahoo Finance annual statements · period ended 31 Dec 2025
| Revenue | USD 3,040,725,000 |
|---|---|
| EBITDA | USD 2,228,021,000 |
| EBIT | USD 1,314,645,000 |
| Net income | USD 1,051,301,000 |
| Free cash flow | USD 1,406,163,000 |
| Capital expenditures | USD -264,942,000 |
| Debt | USD 9,493,752,000 |
| Cash | USD 187,234,000 |
| Working capital | USD -1,189,904,000 |
| Shares outstanding | 398,914,084 |
| Reported dividends per share | USD 2.7540 |