investorscraft@gmail.com

Intrinsic ValueHealthcare Realty Trust Incorporated (HR)

Previous Close$16.79
Intrinsic Value
Upside potential
Previous Close
$16.79

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

Healthcare Realty Trust Incorporated (HR) is a real estate investment trust (REIT) specializing in medical outpatient facilities, including medical office buildings, ambulatory surgery centers, and other healthcare-related properties. The company generates revenue primarily through long-term triple-net leases, ensuring stable cash flows from tenants such as hospitals, physician groups, and healthcare systems. Its portfolio is strategically concentrated in high-growth markets with strong demographic trends, supporting demand for outpatient healthcare services. HR differentiates itself through its focus on mission-critical healthcare real estate, which benefits from non-discretionary demand and long-term lease structures. The company operates in a defensive sector with low sensitivity to economic cycles, given the essential nature of healthcare services. Its market position is reinforced by partnerships with leading healthcare providers, ensuring high occupancy rates and durable rental income. The outpatient healthcare real estate sector is experiencing structural growth due to aging populations and the shift toward cost-efficient outpatient care, positioning HR for sustained demand.

Revenue Profitability And Efficiency

Healthcare Realty Trust reported revenue of $1.25 billion for FY 2024, reflecting its large-scale portfolio of healthcare properties. However, the company posted a net loss of $654.5 million, driven by non-cash impairments and elevated interest expenses. Operating cash flow stood at $501.6 million, indicating underlying operational stability despite profitability challenges. The absence of capital expenditures suggests a focus on maintaining rather than expanding its asset base in the near term.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$1.81 highlights near-term earnings pressure, likely due to financing costs and portfolio adjustments. However, its operating cash flow demonstrates resilience, supported by long-term lease agreements. HR’s capital efficiency is constrained by high leverage, but its focus on essential healthcare assets provides a defensive earnings base with low tenant turnover risk.

Balance Sheet And Financial Health

HR’s balance sheet shows $68.9 million in cash against $4.96 billion in total debt, indicating significant leverage. The high debt load may limit financial flexibility, though the REIT structure necessitates substantial leverage for asset acquisitions. The lack of near-term capex suggests a focus on deleveraging, but refinancing risks remain given the current interest rate environment.

Growth Trends And Dividend Policy

Growth prospects are tied to the outpatient healthcare sector’s expansion, though HR’s recent financials suggest a cautious approach. The company maintained a dividend of $1.24 per share, reflecting a commitment to shareholder returns despite earnings volatility. Future dividend sustainability will depend on improving profitability and managing debt obligations.

Valuation And Market Expectations

The market appears to price HR cautiously, given its negative earnings and high leverage. Investors likely focus on its defensive asset base and long-term lease income, but valuation multiples may remain subdued until profitability improves. The REIT’s yield could attract income-oriented investors if dividend coverage strengthens.

Strategic Advantages And Outlook

HR’s strategic advantage lies in its specialized healthcare real estate portfolio, which benefits from inelastic demand. The long-term outlook is supported by demographic trends favoring outpatient care, but near-term challenges include high interest expenses and balance sheet constraints. Successful debt management and lease renewals will be critical to stabilizing earnings and restoring investor confidence.

Sources

Company filings (10-K), investor presentations

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