investorscraft@gmail.com

Intrinsic ValueTarget Healthcare REIT PLC (THRL.L)

Previous Close£103.80
Intrinsic Value
Upside potential
Previous Close
£103.80

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

Target Healthcare REIT PLC operates as a specialized real estate investment trust (REIT) focused on the UK healthcare sector, specifically purpose-built care homes. The company provides tailored funding solutions to operators, enabling the development and modernization of care facilities. By leasing properties under long-term agreements, it generates stable rental income while supporting the growing demand for elderly care services. Its portfolio is strategically diversified across the UK, mitigating regional risks. The REIT’s focus on high-quality, regulated assets positions it as a key player in the healthcare real estate market, benefiting from demographic trends like an aging population. Its tenant partnerships and asset management expertise enhance occupancy rates and rental yields, reinforcing its competitive edge in a sector with high barriers to entry.

Revenue Profitability And Efficiency

In the fiscal year ending June 2024, Target Healthcare REIT reported revenue of £78.5 million, reflecting its ability to generate consistent rental income from its care home portfolio. Net income stood at £73.0 million, demonstrating strong profitability. The company’s operating cash flow of £42.3 million underscores efficient cash generation, with no capital expenditures, indicating a mature, low-maintenance asset base. This financial performance highlights the stability of its long-term lease model.

Earnings Power And Capital Efficiency

The REIT’s diluted EPS of 12p reflects its earnings capacity, supported by a well-structured portfolio and disciplined capital allocation. With no significant capex requirements, free cash flow remains robust, enabling reinvestment or shareholder returns. The absence of heavy capital outlays suggests high capital efficiency, as existing assets continue to yield stable income without additional investment burdens.

Balance Sheet And Financial Health

Target Healthcare REIT maintains a solid balance sheet, with £38.9 million in cash and equivalents against £240.7 million in total debt, indicating manageable leverage. The REIT structure ensures tax efficiency, while its debt levels appear sustainable given the predictable nature of its rental income. The liquidity position provides flexibility for strategic acquisitions or dividend commitments.

Growth Trends And Dividend Policy

The company’s growth is tied to the UK’s aging population, driving demand for care homes. Its dividend per share of 5.841p reflects a commitment to delivering shareholder returns, supported by reliable cash flows. While organic growth may be modest, strategic acquisitions could expand its portfolio, leveraging its strong funding position and sector expertise.

Valuation And Market Expectations

With a market cap of approximately £607 million and a beta of 0.60, Target Healthcare REIT is perceived as a lower-risk investment, aligned with its stable income profile. The valuation reflects investor confidence in its sector focus and long-term lease agreements, though macroeconomic factors like interest rates may influence performance.

Strategic Advantages And Outlook

Target Healthcare REIT’s strategic focus on regulated, purpose-built care homes provides resilience against economic cycles. Its tenant partnerships and operational expertise position it well to capitalize on demographic trends. The outlook remains positive, supported by structural demand for elderly care and the REIT’s ability to maintain high occupancy rates and rental stability.

Sources

Company filings, London Stock Exchange data

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