Valuation Healthcare Realty Trust Incorporated

Equities

End-of-day quote Nyse Other stock markets 06/09/2024			5-day change	1st Jan Change
17.95 ^USD	-0.33%		0.00%	+4.18%

03/09	Healthcare Realty Trust Incorporated Provides an Update on the Expansion of Its Existing Joint Venture with Nuveen Real Estate	CI
26/08	Healthcare Realty Trust Adds $118 Million of New Properties to JV With KKR	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,463	4,027	4,668	7,334	6,562	6,818	-	-
Change	-	-9.76%	15.92%	57.1%	-10.52%	3.89%	-	-
Enterprise Value (EV) ¹	5,894	5,634	6,479	7,334	11,532	11,746	11,810	11,874
Change	-	-4.42%	15.01%	13.19%	57.24%	1.85%	0.55%	0.54%
P/E ratio	115x	56.9x	70.3x	128x	-23.3x	-14.6x	-42.2x	-39.8x
PBR	2.37x	2.12x	2.18x	0.97x	0.96x	1.25x	1.4x	-
PEG	-	0.7x	-5.2x	-1.9x	0x	-0.2x	0.6x	-6.49x
Capitalization / Revenue	9.49x	8.06x	8.73x	7.86x	4.88x	5.36x	5.38x	5.15x
EV / Revenue	12.5x	11.3x	12.1x	7.86x	8.58x	9.24x	9.32x	8.96x
EV / EBITDA	23.2x	20.9x	22.5x	13.7x	14.7x	15.7x	15.8x	15.5x
EV / EBIT	77.7x	70.9x	75.6x	88.6x	213x	207x	141x	129x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.2	1.2	1.21	1.24	1.24	1.24	1.24	1.24
Rate of return	3.6%	4.05%	3.82%	6.43%	7.2%	6.6%	6.6%	6.6%
EPS ²	0.29	0.52	0.45	0.15	-0.74	-1.282	-0.4445	-0.4718
Distribution rate	414%	231%	269%	827%	-168%	-96.7%	-279%	-263%
Net sales ¹	470.3	499.6	534.8	932.6	1,344	1,272	1,268	1,325
EBITDA ¹	253.7	269.8	288.4	535.9	784.9	746.1	749.8	767.4
EBIT ¹	75.87	79.42	85.68	82.78	54.22	56.74	83.58	91.77
Net income ¹	39.18	72.2	66.66	40.9	-278.3	-478.3	-160.5	-178
Net Debt ¹	1,431	1,606	1,811	-	4,969	4,928	4,993	5,056
Reference price ²	33.37	29.60	31.64	19.27	17.23	18.78	18.78	18.78
Nbr of stocks (in thousands)	1,33,736	1,36,054	1,47,542	3,80,572	3,80,874	3,63,030	-	-
Announcement Date	12/02/20	10/02/21	22/02/22	01/03/23	16/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
HEALTHCARE REALTY TRUST INCORPORATED	-14.65x	9.24x	15.74x	+6.60%	6.82B
WELLTOWER INC.	92.71x	12.1x	31.65x	+2.01%	79.04B
VENTAS, INC.	-1225.24x	8.18x	20.65x	+2.78%	26.88B
HEALTHPEAK PROPERTIES, INC.	55.15x	9.14x	15.59x	+5.31%	15.79B
OMEGA HEALTHCARE INVESTORS, INC.	27.7x	18.2x	16.2x	+6.60%	10.47B
CARETRUST REIT, INC.	34.73x	20.02x	19.98x	+3.73%	4.79B
SABRA HEALTH CARE REIT, INC.	35.34x	9.92x	16x	+6.45%	4.35B
NATIONAL HEALTH INVESTORS, INC.	27.99x	15.65x	19.25x	+4.24%	3.93B
MEDICAL PROPERTIES TRUST, INC.	-4.06x	11.63x	13.01x	+9.04%	3.82B
AEDIFICA SA	16.84x	16.4x	19.09x	+5.99%	3.42B
Average	-95.35x	13.05x	18.72x	+5.27%	15.93B
Weighted average by Cap.	-151.10x	11.77x	24.71x	+3.44%