As of 2025-09-18, the Intrinsic Value of Omega Healthcare Investors Inc (OHI) is 48.39 USD. This OHI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 41.63 USD, the upside of Omega Healthcare Investors Inc is 16.20%.
The range of the Intrinsic Value is 27.22 - 123.53 USD
Based on its market price of 41.63 USD and our intrinsic valuation, Omega Healthcare Investors Inc (OHI) is undervalued by 16.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 27.22 - 123.53 | 48.39 | 16.2% |
| DCF (Growth 10y) | 31.62 - 126.96 | 52.72 | 26.6% |
| DCF (EBITDA 5y) | 39.62 - 52.02 | 46.16 | 10.9% |
| DCF (EBITDA 10y) | 42.46 - 59.20 | 50.80 | 22.0% |
| Fair Value | 39.89 - 39.89 | 39.89 | -4.17% |
| P/E | 43.85 - 55.60 | 51.56 | 23.9% |
| EV/EBITDA | 40.12 - 51.11 | 45.41 | 9.1% |
| EPV | 19.65 - 31.60 | 25.63 | -38.4% |
| DDM - Stable | 18.36 - 70.40 | 44.38 | 6.6% |
| DDM - Multi | 24.94 - 63.92 | 34.77 | -16.5% |
| Market Cap (mil) | 12,280.85 |
| Beta | 0.19 |
| Outstanding shares (mil) | 295.00 |
| Enterprise Value (mil) | 16,547.10 |
| Market risk premium | 4.60% |
| Cost of Equity | 7.06% |
| Cost of Debt | 5.21% |
| WACC | 6.51% |