As of 2024-12-14, the Intrinsic Value of Medical Properties Trust Inc (MPW) is
7.68 USD. This MPW valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y).
With the current market price of 3.98 USD, the upside of Medical Properties Trust Inc is
93.00%.
The range of the Intrinsic Value is 1.33 - 16.11 USD
MPW Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(388.52) - (22.62) |
(30.78) |
-873.3% |
| DCF (Growth 10y) |
(21.53) - (295.26) |
(27.76) |
-797.5% |
| DCF (EBITDA 5y) |
1.33 - 16.11 |
7.68 |
93.0% |
| DCF (EBITDA 10y) |
(4.40) - 20.36 |
4.66 |
17.1% |
| Fair Value |
-22.16 - -22.16 |
-22.16 |
-656.87% |
| P/E |
(128.46) - (135.11) |
(140.18) |
-3622.2% |
| EV/EBITDA |
3.86 - 45.81 |
21.08 |
429.6% |
| EPV |
(36.99) - (87.19) |
(62.09) |
-1660.1% |
| DDM - Stable |
(35.54) - (171.02) |
(103.28) |
-2695.0% |
| DDM - Multi |
(7.44) - (29.95) |
(12.16) |
-405.5% |
MPW Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,389.59 |
| Beta |
1.22 |
| Outstanding shares (mil) |
600.40 |
| Enterprise Value (mil) |
11,329.72 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.03% |
| Cost of Debt |
9.82% |
| WACC |
9.06% |