Using the industry peer median P/E Multiples multiple (trailing + forward), AH Realty Trust, Inc. (AHRT) has a fair value of $2.25 based on 9 comparable companies in the REIT - Healthcare Facilities industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| AH Realty Trust, Inc.AHRT | 511 | — | — |
| Welltower Inc. | 150,324 | 153.2x | 116.6x |
| Ventas, Inc. | 42,078 | 160.3x | 178.4x |
| Omega Healthcare Investors, Inc. | 14,053 | 24.3x | 23.9x |
| Healthpeak Properties, Inc. | 13,540 | 196.4x | 49.6x |
| American Healthcare REIT, Inc. | 9,922 | 123.1x | 68.8x |
| CareTrust REIT, Inc. | 9,287 | 26.5x | 29.4x |
| Sabra Health Care REIT, Inc. | 5,190 | 32.2x | 30.2x |
| National Health Investors, Inc. | 3,648 | 24.9x | 21.0x |
| LTC Properties, Inc. | 2,002 | 15.5x | 26.9x |
| Industry Median | 32.2x | 30.2x | |
| (*) Profit after tax | 6 | ||
| Equity Value | 180 | ||
| (/) Outstanding shares | 80 | ||
| Fair Price | $2 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), AH Realty Trust, Inc. (AHRT) has a fair value of $21.98 based on 10 comparable companies in the REIT - Healthcare Facilities industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| AH Realty Trust, Inc.AHRT | 511 | 12.9x | 13.9x |
| Welltower Inc. | 150,324 | 72.1x | 74.6x |
| Ventas, Inc. | 42,078 | 24.4x | 24.7x |
| Omega Healthcare Investors, Inc. | 14,053 | 15.6x | 17.4x |
| Healthpeak Properties, Inc. | 13,540 | 14.6x | 15.5x |
| American Healthcare REIT, Inc. | 9,922 | 35.4x | 29.5x |
| CareTrust REIT, Inc. | 9,287 | 21.6x | 27.5x |
| Healthcare Realty Trust Incorporated | 7,068 | 21.5x | 21.9x |
| Sabra Health Care REIT, Inc. | 5,190 | 16.8x | 14.7x |
| National Health Investors, Inc. | 3,648 | 17.0x | 23.1x |
| LTC Properties, Inc. | 2,002 | 14.4x | 18.3x |
| Industry Median | 19.3x | 22.5x | |
| (*) EBITDA | 174 | 163 | |
| = Enterprise Value | 3,358 | 3,659 | |
| (-) Net Debt | 1,746 | 1,746 | |
| Equity Value | 1,612 | 1,913 | |
| (/) Outstanding shares | 80 | 80 | |
| Fair Price | $20 | $24 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), AH Realty Trust, Inc. (AHRT) has a fair value of $16.03 based on 10 comparable companies in the REIT - Healthcare Facilities industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| AH Realty Trust, Inc.AHRT | 511 | 7.9x | 8.5x |
| Welltower Inc. | 150,324 | 15.6x | 16.1x |
| Ventas, Inc. | 42,078 | 9.4x | 9.5x |
| Omega Healthcare Investors, Inc. | 14,053 | 15.3x | 17.0x |
| Healthpeak Properties, Inc. | 13,540 | 8.3x | 8.8x |
| American Healthcare REIT, Inc. | 9,922 | 5.0x | 4.2x |
| CareTrust REIT, Inc. | 9,287 | 20.9x | 26.6x |
| Healthcare Realty Trust Incorporated | 7,068 | 9.5x | 9.6x |
| Sabra Health Care REIT, Inc. | 5,190 | 9.9x | 8.7x |
| National Health Investors, Inc. | 3,648 | 12.7x | 17.2x |
| LTC Properties, Inc. | 2,002 | 10.8x | 13.7x |
| Industry Median | 10.3x | 11.7x | |
| (*) Revenue | 285 | 266 | |
| = Enterprise Value | 2,951 | 3,111 | |
| (-) Net Debt | 1,746 | 1,746 | |
| Equity Value | 1,205 | 1,365 | |
| (/) Outstanding shares | 80 | 80 | |
| Fair Price | $15 | $17 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.