investorscraft@gmail.com

Intrinsic ValueBrookdale Senior Living Inc. (BKD)

Previous Close$7.51
Intrinsic Value
Upside potential
Previous Close
$7.51

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Brookdale Senior Living Inc. operates as a leading owner and operator of senior living communities across the U.S., providing a spectrum of services including independent living, assisted living, memory care, and skilled nursing. The company generates revenue primarily through resident fees, which are structured as monthly rentals or service-based contracts, depending on the level of care required. Brookdale’s diversified portfolio allows it to cater to varying needs within the aging population, positioning it as a comprehensive provider in the fragmented senior housing market. The company competes with regional operators and non-profit organizations, leveraging its national scale, brand recognition, and operational expertise to maintain occupancy rates and pricing power. Despite industry challenges such as labor shortages and regulatory pressures, Brookdale’s focus on high-acuity care segments and cost optimization supports its resilience in a competitive landscape.

Revenue Profitability And Efficiency

Brookdale reported revenue of $3.13 billion for FY 2024, reflecting its large-scale operations in senior living. However, the company posted a net loss of $201.9 million, with diluted EPS of -$0.89, indicating persistent profitability challenges. Operating cash flow stood at $166.2 million, suggesting some ability to fund operations despite negative earnings. Capital expenditures were not disclosed, limiting visibility into reinvestment needs.

Earnings Power And Capital Efficiency

The company’s negative earnings highlight ongoing operational pressures, likely driven by high fixed costs, labor expenses, and occupancy volatility. With no reported capital expenditures, it is unclear how Brookdale balances maintenance spending with growth initiatives. The absence of dividends aligns with its focus on preserving liquidity amid debt obligations.

Balance Sheet And Financial Health

Brookdale’s financial health is strained, with $308.9 million in cash against $5.65 billion in total debt, signaling significant leverage. The debt burden may constrain flexibility, though the company’s operating cash flow provides some near-term liquidity. Shareholders’ equity is likely under pressure given recurring losses.

Growth Trends And Dividend Policy

Growth prospects hinge on demographic tailwinds from an aging population, but near-term execution risks persist. Brookdale does not pay dividends, prioritizing debt management and operational stability. Occupancy trends and pricing power will be critical to monitor for signs of recovery.

Valuation And Market Expectations

The market appears to price Brookdale as a turnaround story, with valuation reflecting skepticism about near-term profitability. Investors likely focus on long-term demographic trends while discounting current financial weaknesses.

Strategic Advantages And Outlook

Brookdale’s national footprint and diversified care offerings provide a competitive edge, but execution risks remain elevated. Success depends on improving occupancy, cost controls, and deleveraging. The outlook is cautious, with potential upside tied to operational improvements and industry recovery.

Sources

Company filings (10-K), CIK 0001332349

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount