MPW - NYSE

Medical Properties Trust, Inc.

Medical Properties Trust, Inc.

MPWยทNYSE

$5.36

+1.5%
Real EstateREIT - Healthcare Facilities

Medical Properties Trust, Inc. is a self-advised real estate investment trust formed in 2003 to acquire and develop net-leased hospital facilities. From its inception in Birmingham, Alabama, the Company has grown to become one of the world's largest owners of hospital real estate with 441 facilities and approximately 44,000 licensed beds as of September 30, 2023. Since the end of the third quarter, the Company has sold four facilities and now owns approximately 43,000 licensed beds in nine countries across three continents. MPT's financing model facilitates acquisitions and recapitalizations and allows operators of hospitals to unlock the value of their real estate assets to fund facility improvements, technology upgrades and other investments in operations.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$3.22B
EPS-4.0200
P/E Ratio-1.33
Earnings Date02/26/2026
Medical Properties Trust, Inc.

Medical Properties Trust, Inc. Fair Value Envelope

MPW ยท NYSE

Our analysis suggests that MPW has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $5.36, this represents a potential HIDDEN relative to our calculated worth for Medical Properties Trust, Inc..

HIDDEN
Intrinsic Value
Current Price: $5.36

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$213.4M
+ Cash & Equivalents$332.3M
Firm Value$545.8M
- Debt$9.0B
Equity Value-$8.4B
/ Shares Outstanding601,500,000B
DCF Value-$14
OVERVALUED BY 362%

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
$122.7M
$61.4M
$30.7M
$15.3M
$7.7M
$3.8M
$1.9M
$958.9K
$479.5K
$239.7K
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$122.7M
$61.4M
$30.7M
$15.3M
$7.7M
$3.8M
$1.9M
$958.9K
$479.5K
$239.7K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$113.6M
$52.6M
$24.4M
$11.3M
$5.2M
$2.4M
$1.1M
$518.1K
$239.8K
$111.0K
Terminal Value represents 0.9% of Enterprise Value

Related Guides

Blog Categories

Continue your MPW 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.