STRW - AMEX

Strawberry Fields REIT LLC

Strawberry Fields REIT LLC

STRWยทAMEX

$12.67

-1.8%
Real EstateREIT - Healthcare Facilities

Strawberry Fields REIT LLC, a self-managed and self-administered real estate investment trust, engages in the acquisition, ownership, and leasing of skilled nursing facilities and other post-acute healthcare properties. Its portfolio consists of 79 healthcare properties with an aggregate of 10,426 licensed beds. These properties are located across Arkansas, Illinois, Indiana, Kentucky, Michigan, Ohio, Oklahoma, Tennessee, and Texas. The company is based in South Bend, Indiana.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$170.12M
EPS0.6000
P/E Ratio21.12
Earnings Date08/14/2026
Strawberry Fields REIT LLC

Strawberry Fields REIT LLC Fair Value Envelope

STRW ยท AMEX

Our analysis suggests that STRW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $12.67, this represents a potential HIDDEN relative to our calculated worth for Strawberry Fields REIT LLC.

HIDDEN
Intrinsic Value
Current Price: $12.67

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$818.6B
+ Cash & Equivalents$31.8M
Firm Value$818.7B
- Debt$792.2M
Equity Value$817.9B
/ Shares Outstanding13,115,894B
DCF Value$62.4K
UNDERVALUED BY 492067%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$180.1M
$360.1M
$720.3M
$1.4B
$2.9B
$5.8B
$11.5B
$23.0B
$46.1B
$92.2B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$180.1M
$360.1M
$720.3M
$1.4B
$2.9B
$5.8B
$11.5B
$23.0B
$46.1B
$92.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$166.7M
$308.8M
$571.8M
$1.1B
$2.0B
$3.6B
$6.7B
$12.5B
$23.1B
$42.7B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your STRW research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.