Company Valuation: Medical Properties Trust, Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 14,089 6,662 2,938 2,372 3,008 2,443 - -
Change - -52.72% -55.89% -19.29% 26.81% -18.78% - -
Enterprise Value (EV) 1 24,913 16,694 12,753 10,887 12,164 11,456 10,858 10,964
Change - -32.99% -23.61% -14.63% 11.73% -5.83% -5.22% 0.98%
P/E 21.3x 7.43x -5.28x -0.98x -10.9x 68.2x 39.6x -
PBR 1.67x 0.77x 0.38x 0.49x 0.65x 0.55x 0.57x -
PEG - 0.2x 0x -0x 0.1x -1x 0.5x -
Capitalization / Revenue 9.12x 4.32x 3.37x 2.38x 3.09x 2.35x 2.26x 2.26x
EV / Revenue 16.1x 10.8x 14.6x 10.9x 12.5x 11x 10x 10.1x
EV / EBITDA 18.3x 12.5x 18.6x 13x 15.1x 13.9x 12.4x 12.2x
EV / EBIT 24x 16.6x 157x 28.1x 22.5x 22.2x 18.4x -
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 1.12 1.16 0.88 0.46 0.33 0.36 0.354 0.36
Rate of return 4.74% 10.4% 17.9% 11.6% 6.6% 8.8% 8.66% 8.8%
EPS 2 1.11 1.5 -0.93 -4.02 -0.46 0.06 0.1033 -
Distribution rate 101% 77.3% -94.6% -11.4% -71.7% 600% 343% -
Net sales 1 1,545 1,543 871.8 995.5 972 1,041 1,081 1,081
EBITDA 1 1,360 1,337 684.6 834.5 805.2 821.4 876.5 901
EBIT 1 1,039 1,004 81.28 386.8 539.8 515.8 588.8 -
Net income 1 656 902.6 -556.5 -2,410 -277 34.93 63.13 -56
Net Debt 1 10,824 10,033 9,814 8,516 9,157 9,013 8,415 8,521
Reference price 2 23.630 11.140 4.910 3.950 5.000 4.090 4.090 4.090
Nbr of stocks (in thousands) 596,234 598,000 598,444 600,400 601,500 597,200 - -
Announcement Date 03/02/22 23/02/23 21/02/24 27/02/25 19/02/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
68.17x11.01x13.95x8.8% 2.44B
82.87x13.16x35.39x1.32% 172B
165.52x8.55x23.55x2.26% 47.09B
45.57x7.84x14.02x5.86% 14.45B
19.53x16.61x14.98x5.87% 13.94B
91.89x4.6x24.87x1.82% 12.84B
25.79x17.03x18.54x4% 9.22B
7.83x15.47x18x6.12% 6.62B
-191.95x9.43x15.91x5.06% 6.51B
37.51x8.51x15.34x5.83% 5.27B
Average 35.27x 11.22x 19.45x 4.69% 29B
Weighted average by Cap. 81.14x 11.92x 29.04x 2.36%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA



Year-on-year evolution of the Yield

  1. Stock Market
  2. Stocks
  3. MPT Stock
  4. Valuation Medical Properties Trust, Inc.