Valuation Healthpeak Properties, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 19:03:19 12/05/2026 BST			5-day change	1st Jan Change
19.52 ^USD	-1.19%		+18.14%	+21.30%

11:31am	Citigroup Adjusts PT on Healthpeak Properties to $20 From $17.50, Maintains Neutral Rating	MT
05-11	Evercore ISI Downgrades Healthpeak Properties to In Line From Outperform, Adjusts Price Target to $21 From $20	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	19,455	13,476	10,832	14,178	11,175	13,623	-	-
Change	-	-30.73%	-19.62%	30.89%	-21.18%	21.91%	-	-
Enterprise Value (EV) ¹	25,467	19,902	17,539	22,545	20,309	23,447	23,239	23,311
Change	-	-21.85%	-11.87%	28.54%	-9.91%	15.45%	-0.89%	0.31%
P/E ratio	38.8x	27.3x	35.4x	56.3x	161x	79.2x	88.7x	77.3x
PBR	2.99x	2.06x	1.71x	1.69x	1.49x	1.98x	2.18x	2.57x
PEG	-	-25.39x	-0.9x	-1.6x	-2.2x	1x	-8.3x	5.2x
Capitalization / Revenue	10.5x	6.61x	5.02x	5.34x	4.05x	4.9x	4.6x	4.74x
EV / Revenue	13.7x	9.77x	8.12x	8.49x	7.36x	8.43x	7.85x	8.11x
EV / EBITDA	25.8x	20.9x	15.1x	15.2x	13.2x	14.6x	14.2x	13.2x
EV / EBIT	84.2x	59.7x	42.6x	52.9x	42.1x	44.2x	47.4x	42.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	1.2	1.2	1.2	1.2	1.22	1.224	1.262	1.274
Rate of return	3.33%	4.79%	6.06%	5.92%	7.59%	6.19%	6.39%	6.45%
EPS ²	0.93	0.92	0.56	0.36	0.1	0.2494	0.2228	0.2557
Distribution rate	129%	130%	214%	333%	1,220%	491%	567%	498%
Net sales ¹	1,858	2,038	2,159	2,656	2,761	2,781	2,959	2,873
EBITDA ¹	986.8	954.1	1,162	1,484	1,541	1,606	1,641	1,761
EBIT ¹	302.5	333.3	412.1	426.4	482.4	530.9	490.5	545.3
Net income ¹	502.3	497.8	304.3	242.4	70.51	185.3	141.4	158.2
Net Debt ¹	6,012	6,426	6,707	8,367	9,135	9,825	9,617	9,688
Reference price ²	36.09	25.07	19.80	20.27	16.08	19.76	19.76	19.76
Nbr of stocks (in thousands)	539,072	537,540	547,074	699,443	694,950	689,420	-	-
Announcement Date	08/02/22	07/02/23	08/02/24	03/02/25	02/02/26	-	-	-

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.	79.22x	8.43x	14.79x	6.2%	13.62B
WELLTOWER INC.	74.13x	11.98x	31.55x	1.43%	152B
VENTAS, INC.	141.56x	7.95x	21.98x	2.37%	42.63B
OMEGA HEALTHCARE INVESTORS, INC.	22.03x	17.54x	15.24x	5.7%	14B
AMERICAN HEALTHCARE REIT, INC.	70.78x	3.64x	21.08x	2.04%	9.71B
CARETRUST REIT, INC.	26.29x	18.32x	19.4x	3.66%	9.58B
AEDIFICA	11.93x	23.49x	27.35x	5.73%	7.08B
HEALTHCARE REALTY TRUST INCORPORATED	-163.5x	9.34x	16.13x	4.79%	6.94B
SABRA HEALTH CARE REIT, INC.	30.46x	8.67x	15.61x	5.8%	5.22B
CHARTWELL RETIREMENT RESIDENCES	72.59x	7.55x	19.69x	2.95%	4.99B
Average	36.55x	11.69x	20.28x	4.07%	26.54B
Weighted average by Cap.	71.86x	11.46x	26.42x	2.47%