GURUFOCUS.COM » STOCK LIST » Real Estate » REITs » Healthcare Trust of America Inc (FRA:HT01) » Definitions » Intrinsic Value: Projected FCF

Healthcare Trust of America (FRA:HT01) Intrinsic Value: Projected FCF : €20.63 (As of May. 05, 2024)


View and export this data going back to 2013. Start your Free Trial

What is Healthcare Trust of America Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-05), Healthcare Trust of America's Intrinsic Value: Projected FCF is €20.63. The stock price of Healthcare Trust of America is €28.60. Therefore, Healthcare Trust of America's Price-to-Intrinsic-Value-Projected-FCF of today is 1.4.

The historical rank and industry rank for Healthcare Trust of America's Intrinsic Value: Projected FCF or its related term are showing as below:

FRA:HT01' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.17   Med: 1.38   Max: 2.53
Current: 1.39

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Healthcare Trust of America was 2.53. The lowest was 1.17. And the median was 1.38.

FRA:HT01's Price-to-Projected-FCF is not ranked
in the REITs industry.
Industry Median: 0.67 vs FRA:HT01: 1.39

Healthcare Trust of America Intrinsic Value: Projected FCF Historical Data

The historical data trend for Healthcare Trust of America's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Healthcare Trust of America Intrinsic Value: Projected FCF Chart

Healthcare Trust of America Annual Data
Trend Dec12 Dec13 Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 17.21 18.23 18.97 17.38 19.08

Healthcare Trust of America Quarterly Data
Jun17 Sep17 Dec17 Mar18 Jun18 Sep18 Dec18 Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 17.83 17.95 18.66 19.08 18.95

Competitive Comparison of Healthcare Trust of America's Intrinsic Value: Projected FCF

For the REIT - Healthcare Facilities subindustry, Healthcare Trust of America's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Healthcare Trust of America's Price-to-Projected-FCF Distribution in the REITs Industry

For the REITs industry and Real Estate sector, Healthcare Trust of America's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Healthcare Trust of America's Price-to-Projected-FCF falls into.



Healthcare Trust of America Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Healthcare Trust of America's Free Cash Flow(6 year avg) = €213.87.

Healthcare Trust of America's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar22)*0.8)/Shares Outstanding (Diluted Average)
=(9.5203515959648*213.87136+2917.125*0.8)/233.046
=18.75

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Healthcare Trust of America  (FRA:HT01) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Healthcare Trust of America's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=28.60/18.750935624328
=1.53

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Healthcare Trust of America Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Healthcare Trust of America's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Healthcare Trust of America (FRA:HT01) Business Description

Traded in Other Exchanges
N/A
Address
16435 North Scottsdale Road, Suite 320, Scottsdale, AZ, USA, 85254
Healthcare Trust of America Inc is a healthcare facility REIT. The company operates one segment, which engages in acquiring and operating medical office buildings. The company generates all of its revenue in the United States. It relies on its in-house leasing platform in order to generate scale, maximize expense efficiency, and build tenant relationships. Its strategy focuses on stable cash flows with relatively low vacancy risk, with consideration of merger and acquisition investment to supplement its operational growth strategy.

Healthcare Trust of America (FRA:HT01) Headlines

No Headlines