Company Valuation: Healthcare Realty Trust

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 4,668 7,334 6,562 5,977 5,960 6,337 - -
Change - 57.1% -10.52% -8.92% -0.29% 6.32% - -
Enterprise Value (EV) 1 6,479 7,334 11,532 10,571 9,845 10,414 10,316 10,451
Change - 13.19% 57.24% -8.33% -6.87% 5.78% -0.94% 1.3%
P/E 70.3x 128x -23.3x -9.36x -23.9x -186x 239x 131x
PBR 2.18x 0.97x 0.96x 1.13x 1.29x 1.57x 1.69x 1.82x
PEG - -1.9x 0x -0x 0.4x 2.2x -1x 1.6x
Capitalization / Revenue 8.73x 7.86x 4.88x 4.71x 5.05x 5.65x 5.5x 5.2x
EV / Revenue 12.1x 7.86x 8.58x 8.33x 8.34x 9.28x 8.96x 8.58x
EV / EBITDA 22.5x 13.7x 14.7x 14.9x 14.9x 15.5x 14.7x 14.2x
EV / EBIT 75.6x 88.6x 213x 289x 104x 69.2x 54.4x 48.3x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.21 1.24 1.24 1.24 1.1 0.96 0.9716 1.003
Rate of return 3.82% 6.43% 7.2% 7.32% 6.49% 5.19% 5.25% 5.42%
EPS 2 0.45 0.15 -0.74 -1.81 -0.71 -0.0993 0.0774 0.1407
Distribution rate 269% 827% -168% -68.5% -155% -967% 1,255% 712%
Net sales 1 534.8 932.6 1,344 1,268 1,181 1,122 1,152 1,218
EBITDA 1 288.4 535.9 784.9 711.8 658.9 670.6 703.5 735.7
EBIT 1 85.68 82.78 54.22 36.6 94.94 150.6 189.5 216.4
Net income 1 66.66 40.9 -278.3 -654.5 -246.1 -37.91 25.19 33.57
Net Debt 1 1,811 - 4,969 4,594 3,885 4,077 3,980 4,114
Reference price 2 31.64 19.27 17.23 16.95 16.95 18.49 18.49 18.49
Nbr of stocks (in thousands) 147,542 380,572 380,874 352,647 351,629 342,720 - -
Announcement Date 22/02/22 01/03/23 16/02/24 19/02/25 12/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
77.79x12.75x34.48x1.31% 172B
56.01x11.89x23.17x2.04% 100B
26.95x11.14x16.91x3.8% 87.09B
64.36x12.05x22.85x2.7% 67.74B
34.07x14.12x20x3.69% 60.68B
139.59x8.07x22.59x2.45% 44.84B
46.02x13.77x20.48x4.79% 37.78B
63.09x6.52x17.55x3.02% 34.7B
32.59x15.14x18.63x4.29% 31.61B
Average 60.05x 11.72x 21.85x 3.12% 70.77B
Weighted average by Cap. 61.24x 11.96x 24.30x 2.67%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Healthcare Realty Trust

Historical PBR trend

Valuation ratios - PBR - Healthcare Realty Trust

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Healthcare Realty Trust

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Healthcare Realty Trust


Year-on-year evolution of the Yield

Valuation ratios - Yield - Healthcare Realty Trust
  1. Stock Market
  2. Stocks
  3. HR Stock
  4. HR Stock
  5. Valuation Healthcare Realty Trust