HR - NYSE

Healthcare Realty Trust Incorporated

Healthcare Realty Trust Incorporated

HRยทNYSE

$19.58

+0.077%
Real EstateREIT - Healthcare Facilities

Healthcare Realty Trust is a real estate investment trust that integrates owning, managing, financing and developing income-producing real estate properties associated primarily with the delivery of outpatient healthcare services throughout the United States. As of September 30, 2020, the Company owned 211 real estate properties in 24 states totaling 15.5 million square feet and was valued at approximately $5.5 billion. The Company provided leasing and property management services to 11.9 million square feet nationwide.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$6.87B
EPS-0.7100
P/E Ratio-27.58
Earnings Date07/30/2026
Healthcare Realty Trust Incorporated

Healthcare Realty Trust Incorporated Fair Value Envelope

HR ยท NYSE

Our analysis suggests that HR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $19.58, this represents a potential HIDDEN relative to our calculated worth for Healthcare Realty Trust Incorporated.

HIDDEN
Intrinsic Value
Current Price: $19.58

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$343.2M
+ Cash & Equivalents$26.2M
Firm Value$369.4M
- Debt$4.1B
Equity Value-$3.8B
/ Shares Outstanding351,628,689B
DCF Value-$11
OVERVALUED BY 155%

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
$229.7M
$115.4M
$58.0M
$29.1M
$14.6M
$7.4M
$3.7M
$1.9M
$933.2K
$468.9K
Maintenance CapEx
-$33.2M
-$16.7M
-$8.4M
-$4.2M
-$2.1M
-$1.1M
-$534.0K
-$268.3K
-$134.8K
-$67.7K
Owner Earnings
$196.5M
$98.7M
$49.6M
$24.9M
$12.5M
$6.3M
$3.2M
$1.6M
$798.4K
$401.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$181.9M
$84.6M
$39.4M
$18.3M
$8.5M
$4.0M
$1.8M
$858.5K
$399.4K
$185.8K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your HR 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.