Valuation LTC Properties, Inc.

Stocks

Market Closed - NYSE 06:00:02 05/09/26 am AEST			5-day change	1st Jan Change
41.21 ^USD	-1.65%		+1.45%	+19.87%

02/09	LTC Properties Buys Four Senior Housing Communities in Minnesota for $200 Million	MT
02/09	LTC Properties, Inc. acquired four SHOP communities in Minnesota for $200 million.	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,344	1,439	1,330	1,564	1,637	2,221	-	-
Change	-	7.06%	-7.57%	17.56%	4.68%	35.7%	-	-
Enterprise Value (EV) ¹	2,062	2,197	2,201	2,239	2,465	3,085	3,317	3,805
Change	-	6.54%	0.21%	1.72%	10.09%	25.18%	7.5%	14.72%
P/E	24.2x	14.3x	14.9x	16.9x	13.6x	5.09x	22.6x	22.5x
PBR	1.81x	1.72x	1.57x	1.64x	1.55x	1.76x	1.48x	1.34x
PEG	-	0.2x	-1.2x	-3.04x	0.6x	0x	-0.3x	208.52x
Capitalization / Revenue	8.65x	8.22x	6.74x	7.45x	6.23x	5.17x	3.49x	2.66x
EV / Revenue	13.3x	12.5x	11.2x	10.7x	9.38x	7.18x	5.22x	4.55x
EV / EBITDA	17.4x	16.2x	13.9x	13.2x	14.8x	15.7x	15.4x	14.4x
EV / EBIT	25.7x	22.2x	24.5x	24.2x	13.5x	25.3x	27.8x	25.5x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	2.28	2.28	2.28	2.28	2.28	2.282	2.323	2.388
Rate of return	6.68%	6.42%	7.1%	6.6%	6.63%	5.54%	5.64%	5.8%
EPS ²	1.41	2.48	2.16	2.04	2.52	8.09	1.826	1.828
Distribution rate	162%	91.9%	106%	112%	90.5%	28.2%	127%	131%
Net sales ¹	155.3	175.2	197.2	209.8	262.9	429.6	635.8	835.9
EBITDA ¹	118.5	135.9	158.2	169.7	166.9	196.4	215.9	264.7
EBIT ¹	80.17	99.08	89.96	92.44	183.1	122.1	119.4	149.4
Net income ¹	55.4	99.44	89.15	90.36	117.3	429.3	100.6	123.9
Net Debt ¹	717.6	757.5	871	675.2	827.8	863.9	1,095	1,584
Reference price ²	34.14	35.53	32.12	34.55	34.38	41.21	41.21	41.21
Nbr of stocks (in thousands)	39,374	40,505	41,412	45,261	47,614	53,906	-	-
Announcement Date	17/2/22	16/2/23	15/2/24	24/2/25	24/2/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
LTC PROPERTIES, INC.	5.09x	7.18x	15.71x	5.54%	2.22B
WELLTOWER INC.	81.14x	13.01x	35.08x	1.33%	170B
VENTAS, INC.	165.91x	8.43x	23.17x	2.3%	46.3B
HEALTHPEAK PROPERTIES, INC.	49.17x	7.79x	13.85x	5.95%	14.24B
OMEGA HEALTHCARE INVESTORS, INC.	18.54x	16.58x	15.06x	5.81%	14.05B
AMERICAN HEALTHCARE REIT, INC.	90.55x	4.53x	24.5x	1.85%	12.65B
CARETRUST REIT, INC.	25.6x	16.65x	18.47x	4%	9.22B
HEALTHCARE REALTY TRUST INCORPORATED	-185.38x	9.45x	15.71x	5.02%	6.55B
AEDIFICA	8.17x	15.53x	18.58x	6.2%	6.54B
SABRA HEALTH CARE REIT, INC.	42.89x	8.48x	15.28x	5.78%	5.31B
Average	30.17x	10.76x	19.54x	4.38%	28.73B
Weighted average by Cap.	79.75x	11.78x	28.80x	2.35%