As of 2024-12-12, the Intrinsic Value of Healthcare Trust Of America Inc (HTA) is
7.86 USD. This HTA valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 29.19 USD, the upside of Healthcare Trust Of America Inc is
-73.10%.
The range of the Intrinsic Value is (2.84) - 193.26 USD
HTA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(13.06) - 15.00 |
(11.53) |
-139.5% |
| DCF (Growth 10y) |
(2.84) - 193.26 |
7.86 |
-73.1% |
| DCF (EBITDA 5y) |
45.73 - 54.07 |
49.05 |
68.0% |
| DCF (EBITDA 10y) |
47.85 - 63.75 |
54.58 |
87.0% |
| Fair Value |
2.74 - 2.74 |
2.74 |
-90.62% |
| P/E |
11.75 - 15.60 |
13.22 |
-54.7% |
| EV/EBITDA |
21.87 - 39.61 |
30.40 |
4.1% |
| EPV |
(25.06) - (29.87) |
(27.46) |
-194.1% |
| DDM - Stable |
5.55 - 29.28 |
17.41 |
-40.3% |
| DDM - Multi |
10.29 - 32.67 |
14.71 |
-49.6% |
HTA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,686.67 |
| Beta |
0.63 |
| Outstanding shares (mil) |
229.07 |
| Enterprise Value (mil) |
9,729.61 |
| Market risk premium |
4.24% |
| Cost of Equity |
7.27% |
| Cost of Debt |
5.61% |
| WACC |
6.28% |