As of 2024-12-12, the Intrinsic Value of Sabra Health Care REIT Inc (SBRA) is
16.49 USD. This SBRA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 17.68 USD, the upside of Sabra Health Care REIT Inc is
-6.70%.
The range of the Intrinsic Value is 4.31 - 251.96 USD
16.49 USD
Intrinsic Value
SBRA Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
4.31 - 251.96 |
16.49 |
-6.7% |
| DCF (Growth 10y) |
5.68 - 253.03 |
17.93 |
1.4% |
| DCF (EBITDA 5y) |
5.83 - 8.74 |
7.41 |
-58.1% |
| DCF (EBITDA 10y) |
6.68 - 11.50 |
9.09 |
-48.6% |
| Fair Value |
2.05 - 2.05 |
2.05 |
-88.38% |
| P/E |
3.25 - 12.53 |
7.85 |
-55.6% |
| EV/EBITDA |
3.51 - 18.66 |
10.78 |
-39.0% |
| EPV |
17.79 - 31.99 |
24.89 |
40.8% |
| DDM - Stable |
5.57 - 38.34 |
21.95 |
24.2% |
| DDM - Multi |
4.25 - 18.39 |
6.49 |
-63.3% |
SBRA Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,182.91 |
| Beta |
0.56 |
| Outstanding shares (mil) |
236.59 |
| Enterprise Value (mil) |
6,590.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.04% |
| Cost of Debt |
5.74% |
| WACC |
6.52% |