SBRA
Sabra Health Care REIT Inc
Price:  
17.44 
USD
Volume:  
2,710,400
United States | Equity Real Estate Investment Trusts (REITs)

SBRA DCF Valuation - Growth Exit 5Y

19.7 %
Upside

What is the DCF valuation of SBRA?

The Discounted Cash Flow (DCF) valuation of Sabra Health Care REIT Inc (SBRA) is 20.87 USD. With the latest stock price at 17.44 USD, the upside of Sabra Health Care REIT Inc based on DCF is 19.7%.

Is SBRA a buy or a sell?

Based on the latest price of 17.44 USD and our DCF valuation, Sabra Health Care REIT Inc (SBRA) is a buy. Buying SBRA stocks now will result in a potential gain of 19.7%.

Range Selected
WACC / Discount Rate5.3% - 7.6%6.5%
Long-term Growth Rate 2.0% - 4.0%3.0%
Fair Price9.83 - 67.1120.87
Upside-43.6% - 284.8%19.7%
17.44 USD
Stock Price
20.87 USD
Fair Price
REVENUE & EXPENSES
CAPEX
D&A
WORKING CAPITAL
TERMINAL VALUE

SBRA DCF Valuation: Revenue & Expenses Forecast

(USD in millions)Projections
12-202412-202512-202612-202712-202812-2029
Revenue703748774805853892
% Growth
9%6%4%4%6%5%
Cost of goods sold(210)(223)(231)(240)(255)(266)
% of Revenue30%30%30%30%30%30%
Selling, G&A expenses(49)(53)(55)(57)(60)(63)
% of Revenue7%7%7%7%7%7%
Research & Development000000
% of Revenue0%0%0%0%0%0%
Net interest & other expenses(316)(336)(348)(362)(383)(401)
% of Revenue45%45%45%45%45%45%
Tax expense(1)(2)(2)(2)(3)(3)
Tax rate1%2%2%2%2%2%
Net profit127134138144152159
% Margin18%18%18%18%18%18%