Using the industry peer median EV/EBITDA multiple (trailing + forward), Healthcare Realty Trust Incorporated (HR) has a fair value of $12.73 based on 9 comparable companies in the REIT - Healthcare Facilities industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Healthcare Realty Trust IncorporatedHR | 7,006 | 21.4x | 21.8x |
| American Healthcare REIT, Inc. | 8,864 | 32.1x | 27.6x |
| CareTrust REIT, Inc. | 8,351 | 19.6x | 24.9x |
| First Industrial Realty Trust, Inc. | 7,746 | 18.0x | 17.5x |
| STAG Industrial, Inc. | 6,950 | 14.2x | 13.3x |
| Terreno Realty Corporation | 6,527 | 13.4x | 12.5x |
| Essential Properties Realty Trust, Inc. | 6,506 | 17.3x | 16.0x |
| Starwood Property Trust, Inc. | 6,404 | 15.3x | 14.7x |
| Rithm Capital Corp. | 5,359 | 31.9x | 41.4x |
| Vornado Realty Trust | 4,868 | 6.7x | 6.4x |
| Industry Median | 17.3x | 16.0x | |
| (*) EBITDA | 520 | 511 | |
| = Enterprise Value | 8,986 | 8,164 | |
| (-) Net Debt | 4,121 | 4,121 | |
| Equity Value | 4,865 | 4,043 | |
| (/) Outstanding shares | 350 | 350 | |
| Fair Price | $14 | $12 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Healthcare Realty Trust Incorporated (HR) has a fair value of $31.06 based on 10 comparable companies in the REIT - Healthcare Facilities industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Healthcare Realty Trust IncorporatedHR | 7,006 | 9.4x | 9.6x |
| American Healthcare REIT, Inc. | 8,864 | 4.6x | 3.9x |
| CareTrust REIT, Inc. | 8,351 | 19.0x | 24.1x |
| First Industrial Realty Trust, Inc. | 7,746 | 14.1x | 13.7x |
| STAG Industrial, Inc. | 6,950 | 12.1x | 11.3x |
| Terreno Realty Corporation | 6,527 | 15.6x | 14.7x |
| Essential Properties Realty Trust, Inc. | 6,506 | 16.0x | 14.7x |
| Starwood Property Trust, Inc. | 6,404 | 14.9x | 14.3x |
| Rithm Capital Corp. | 5,359 | 7.6x | 9.9x |
| Vornado Realty Trust | 4,868 | 6.6x | 6.3x |
| Opendoor Technologies Inc. | 3,534 | 0.6x | 0.5x |
| Industry Median | 13.1x | 12.5x | |
| (*) Revenue | 1,181 | 1,161 | |
| = Enterprise Value | 15,456 | 14,514 | |
| (-) Net Debt | 4,121 | 4,121 | |
| Equity Value | 11,335 | 10,393 | |
| (/) Outstanding shares | 350 | 350 | |
| Fair Price | $32 | $30 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.