Valuation Healthpeak Properties, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-10 pm EST			5-day change	1st Jan Change
16.63 ^USD	+0.85%		-7.82%	-17.96%

Dec. 08	Raymond James Adjusts PT on Healthpeak Properties to $19 From $20, Maintains Outperform Rating	MT
Nov. 24	Wells Fargo Adjusts Healthpeak Properties Price Target to $19 From $18, Maintains Equal Weight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	16,275	19,455	13,476	10,832	14,178	11,460	-	-
Change	-	19.54%	-30.73%	-19.62%	30.89%	-19.17%	-	-
Enterprise Value (EV) ¹	22,528	25,467	19,902	17,539	22,545	20,600	20,468	20,421
Change	-	13.04%	-21.85%	-11.87%	28.54%	-8.63%	-0.64%	-0.23%
P/E ratio	39.3x	38.8x	27.3x	35.4x	56.3x	201x	54.9x	54.3x
PBR	2.4x	2.99x	2.06x	1.71x	1.69x	1.5x	1.63x	1.84x
PEG	-	1.9x	-25.39x	-0.9x	-1.6x	-2.6x	0x	50.19x
Capitalization / Revenue	9.99x	10.5x	6.61x	5.02x	5.34x	4.18x	4.1x	3.95x
EV / Revenue	13.8x	13.7x	9.77x	8.12x	8.49x	7.51x	7.33x	7.04x
EV / EBITDA	46.3x	25.8x	20.9x	15.1x	15.2x	13.3x	12.8x	12.2x
EV / EBIT	64.7x	84.2x	59.7x	42.6x	52.9x	46.7x	43.4x	39.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.48	1.2	1.2	1.2	1.2	1.221	1.245	1.266
Rate of return	4.9%	3.33%	4.79%	6.06%	5.92%	7.4%	7.55%	7.68%
EPS ²	0.77	0.93	0.92	0.56	0.36	0.082	0.3004	0.3036
Distribution rate	192%	129%	130%	214%	333%	1,488%	414%	417%
Net sales ¹	1,628	1,858	2,038	2,159	2,656	2,744	2,793	2,902
EBITDA ¹	487	986.8	954.1	1,162	1,484	1,544	1,596	1,669
EBIT ¹	348.3	302.5	333.3	412.1	426.4	440.7	471.8	516.3
Net income ¹	411.1	502.3	497.8	304.3	242.4	34.29	190.7	194.5
Net Debt ¹	6,254	6,012	6,426	6,707	8,367	9,140	9,008	8,961
Reference price ²	30.23	36.09	25.07	19.80	20.27	16.49	16.49	16.49
Nbr of stocks (in thousands)	538,361	539,072	537,540	547,074	699,443	694,950	-	-
Announcement Date	2/9/21	2/8/22	2/7/23	2/8/24	2/3/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HEALTHPEAK PROPERTIES, INC.	201.02x	7.51x	13.35x	7.4%	11.46B
WELLTOWER INC.	107.95x	14.29x	37.73x	1.45%	134B
VENTAS, INC.	167.36x	8.69x	22.47x	2.4%	37.58B
OMEGA HEALTHCARE INVESTORS, INC.	23.71x	16.48x	15.88x	5.93%	13.37B
AMERICAN HEALTHCARE REIT, INC.	96.47x	3.88x	24.36x	2.03%	8.81B
CARETRUST REIT, INC.	26.41x	21.2x	21.55x	3.54%	8.37B
HEALTHCARE REALTY TRUST INCORPORATED	-23.14x	8.55x	14.79x	6.36%	6.02B
SABRA HEALTH CARE REIT, INC.	27.58x	9.8x	15.74x	6.21%	4.81B
CHARTWELL RETIREMENT RESIDENCES	180.18x	8.07x	22.59x	3.08%	4.36B
NATIONAL HEALTH INVESTORS, INC.	25.93x	13.85x	17.19x	4.62%	3.73B
Average	83.35x	11.23x	20.57x	4.3%	23.29B
Weighted average by Cap.	108.90x	12.67x	30.07x	2.56%