investorscraft@gmail.com

Intrinsic ValueImpact Healthcare REIT PLC (IHR.L)

Previous Close£87.30
Intrinsic Value
Upside potential
Previous Close
£87.30

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Impact Healthcare REIT PLC operates as a specialized real estate investment trust (REIT) focused on the UK healthcare property sector. The company primarily acquires, leases, and manages high-quality healthcare real estate, including care homes and specialist facilities, providing long-term, inflation-linked rental income. Its portfolio is strategically positioned to benefit from the growing demand for elderly care services, driven by demographic trends and government underfunding in the sector. Impact Healthcare REIT differentiates itself through active asset management, including renovations and redevelopments, to enhance property values and tenant stability. The REIT’s external management by Carne Global AIFM Solutions ensures professional oversight while maintaining a lean operational structure. With a focus on defensive, recession-resilient assets, the company occupies a niche but critical segment of the UK real estate market, catering to operators with strong covenants and sustainable cash flows.

Revenue Profitability And Efficiency

In FY 2023, Impact Healthcare REIT reported revenue of 50.53 million GBp, reflecting steady rental income from its healthcare property portfolio. Net income stood at 48.83 million GBp, demonstrating efficient cost management and stable operational performance. The company generated 28.07 million GBp in operating cash flow, underscoring its ability to convert rental income into cash, while capital expenditures of -3.38 million GBp indicate modest reinvestment needs.

Earnings Power And Capital Efficiency

The diluted EPS of 0.12 GBp highlights the REIT’s earnings capacity relative to its share base. With a focus on long-term leases and inflation-linked rent reviews, Impact Healthcare REIT maintains predictable cash flows. The company’s capital efficiency is evident in its ability to sustain dividends while managing a debt-to-equity ratio that supports financial flexibility.

Balance Sheet And Financial Health

Impact Healthcare REIT’s balance sheet remains robust, with 9.39 million GBp in cash and equivalents against total debt of 179.94 million GBp. The REIT’s leverage is manageable, supported by stable rental income and asset-backed financing. Its liquidity position ensures coverage of near-term obligations, while the long-term nature of its leases provides revenue visibility.

Growth Trends And Dividend Policy

The company has demonstrated consistent growth through strategic acquisitions and asset enhancements, aligning with the UK’s aging population trends. A dividend per share of 7 GBp reflects a commitment to shareholder returns, supported by reliable rental income. Future growth may hinge on further portfolio diversification and selective redevelopment opportunities.

Valuation And Market Expectations

With a market capitalization of approximately 361.74 million GBp and a beta of 0.365, Impact Healthcare REIT is perceived as a lower-risk investment within the REIT sector. The valuation reflects investor confidence in its defensive asset base and income stability, though sector-specific risks such as regulatory changes remain considerations.

Strategic Advantages And Outlook

Impact Healthcare REIT benefits from its focus on a resilient healthcare property niche, with long-term demographic tailwinds supporting demand. The external management structure ensures operational efficiency, while the portfolio’s inflation-linked leases provide revenue protection. Challenges include navigating regulatory pressures and tenant affordability, but the REIT’s strategic positioning and disciplined capital allocation underpin a stable outlook.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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