As of 2024-12-15, the Intrinsic Value of Healthcare Realty Trust Inc (HR) is
9.13 USD. This HR valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 17.22 USD, the upside of Healthcare Realty Trust Inc is
-47.00%.
The range of the Intrinsic Value is 6.47 - 11.46 USD
HR Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(13.73) - 20.82 |
(11.77) |
-168.4% |
| DCF (Growth 10y) |
(9.78) - 89.23 |
(4.15) |
-124.1% |
| DCF (EBITDA 5y) |
6.47 - 11.46 |
9.13 |
-47.0% |
| DCF (EBITDA 10y) |
8.66 - 17.86 |
13.20 |
-23.4% |
| Fair Value |
-5.16 - -5.16 |
-5.16 |
-129.94% |
| P/E |
(27.98) - (30.91) |
(29.85) |
-273.3% |
| EV/EBITDA |
(9.59) - 2.17 |
(3.66) |
-121.3% |
| EPV |
22.69 - 43.96 |
33.33 |
93.5% |
| DDM - Stable |
(12.40) - (65.22) |
(38.81) |
-325.4% |
| DDM - Multi |
(5.58) - (24.02) |
(9.20) |
-153.4% |
HR Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,102.60 |
| Beta |
0.54 |
| Outstanding shares (mil) |
354.39 |
| Enterprise Value (mil) |
11,146.26 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.26% |
| Cost of Debt |
5.61% |
| WACC |
5.83% |