선택적 제품 분석
허용하는 경우 개인정보 보호를 고려한 제한적 분석을 사용해 어떤 리서치 여정이 효과적인지 파악합니다. 광고 추적기나 세션 녹화는 사용하지 않습니다. 환경설정에서 이 선택을 변경할 수 있습니다. 자세한 내용은 개인정보 처리방침.
Post-merger integration of Physicians Realty Trust accelerates operational synergies and outpatient medical rent escalations, driving consensus revenue to $3,151,933,990 in FY2027 and lifting equity value toward Potential value of $40.86.
Maturing note refinancing yields rising above 10.5%.
We rate Healthpeak a Strong Buy; outpatient rents support our $29.98 Fair value versus $20.33.4
Strong Buy signals attractive total returns backed by defensive outpatient healthcare revenues.4
At $20.33 on September 18, 2026, shares trade 47.5% below $29.98 Fair value and below $40.86 Potential value.4
Refinancing yields above 10.5% across $10,320,379,904 in debt would pressure and dividends.
Contracted escalators drive revenue to $3,151,933,990 in FY2027, unlocking value toward Potential value of $40.86.1
Facilities generate $544,132,000 in operating income and $1,251,959,000 in operating cash flow.46
The $20.33 price sits 47.5% below our Fair value of $29.98.4
High clinical integration and hospital affiliation create modest tenant relocation friction across outpatient medical buildings.4
Strong Buy: defensive outpatient rents support our $29.98 Fair value with strong protection.
Healthpeak Properties, Inc. provides high-quality property management services to encourage tenants to renew, expand, and relocate into its properties, which drives increased occupancy, rental rates, and property values. Its outpatient medical segment includes outpatient medical buildings and hospitals. Outpatient medical buildings typically contain physicians’ offices and examination rooms, and may also include pharmacies, hospital ancillary service space, and outpatient services such as diagnostic centers, rehabilitation clinics, and day-surgery operating rooms.
Its senior housing segment includes life plan communities and its SWF SH JV, an interest in an unconsolidated joint venture with a sovereign wealth fund that owns 19 senior housing assets. In January 2026, the company acquired the remaining 46.5% interest in the SWF SH JV, bringing its ownership interest in these 19 senior housing properties to 100%.
If borrowing yields reach 10.5% while lab revenue contracts, debt service would overwhelm the $357,010,000 in free cash flow, requiring substantial dividend reductions.
Elevated refinancing yields on outstanding debt and sustained negative rent absorption in life science clusters compress property margins and constrain distributions.
Total debt of $10,320,379,904 at an 8.51% pre-tax cost of debt against cash of $467,457,000 exposes operations if refinancing rates rise above 10.5%.246
투자 논리를 약화시킬 수 있는 다섯 가지 변화입니다.
Operating cash generation failing to clear debt service and baseline tenant improvements forces reliance on external borrowing, threatening investment-grade credit metrics and regular dividend payments.
현재:$1,251,959,000 for FY2025
다음이면 경고Falls below $900,000,000 in FY2026
Healthpeak possesses no economic moat. Return on invested capital of 3.05% sits below the 8.34% cost of capital. While hospital-affiliated outpatient medical facilities generate steady operating income of $544,132,000, commodity healthcare real estate cannot generate sustainable excess economic returns.
Return on invested capital of 3.05% trails the WACC of 8.34% and moderate cost of equity of 8.42%.2
Each lens answers a different valuation question. Only included lenses set Fair value; floors and diagnostics provide context.
None of the valuation methods used to calculate Fair value relies on a separate assumption about how long the competitive advantage lasts.
The highlighted cell is Fair value when every assumption sits at its base level ($29.98). Each row and column shows what Fair value becomes when one assumption moves.
Free cash flow to the firm stays positive in the first projected year at $565.8M after modeled capex of $894.9M, with terminal value at 57.6% of enterprise value. A sudden drop in free cash flow is not projected unless capital spending relative to revenue, reinvestment, or gross margin resets materially.
Defensive outpatient medical cash flows deliver steady collections, balancing lab leasing drag and debt service to yield $29.98 from $20.33.
Accelerated integration synergies and outpatient rent escalations confirm sustained earnings expansion toward $40.86.
Core outpatient facilities support projected cash flows and validate $29.98 at $20.33.
Weakening outpatient cash flows or wider lab vacancy impairs debt service coverage and distribution safety.
Operating cash flow of $1,251,959,000 in FY2025 reflects high property cash collections before tenant improvements and depreciation. Cash conversion remains reliable across outpatient properties.6
Sustained rental growth confirms tenant retention and clinical demand, supporting underlying property cash generation.
In FY2025, operating cash flow reached $1,251,959,000, but capital expenditures of $894,949,000 absorbed 71.5% of cash flow, leaving free cash flow of $357,010,000. This fell short of dividends paid of $849,095,000, requiring net debt issuance of $1,108,678,000.56
Management prioritizes tenant improvements and capital recycling to manage $10,320,379,904 in total debt. Discretionary cash remains constrained until property dispositions lower borrowing balances.
Return on invested capital of 3.05% remains constrained by the capital intensity of healthcare assets and heavy depreciation of $1,058,865,000 in FY2025.
Return on invested capital of 3.05% trails the computed WACC of 8.34%.
FY2025 capex of $894,949,000 represented 71.5% of operating cash flow of $1,251,959,000.
Dividend distributions depend on debt financing until free cash flow expands.
Total debt of $10,320,379,904 incurs annual interest expense of $305,178,000.
| 매출 | US$2,129,294,000 |
|---|---|
| 매출원가 | US$738,399,000 |
| 매출총이익 | US$1,390,895,000 |
| 영업비용 | US$671,719,000 |
| 영업이익 | US$719,176,000 |
| 영업외 항목 및 세금 | -US$91,429,000 |
| 순이익 | US$627,747,000 |
| 총자산 | US$20,336,018,000 |
|---|---|
| 현금 | US$467,457,000 |
| 유동자산 | US$1,073,477,000 |
| 총부채 | US$12,033,567,000 |
| 유동부채 | US$985,307,000 |
| 주주자본 | US$8,142,870,000 |
| 순이익 | US$243,142,000 |
|---|---|
| 영업 현금 유입 | US$1,315,890,000 |
| 감가상각비 | US$1,057,205,000 |
| 주식 기반 보상 | US$15,543,000 |
| 영업 현금흐름 | US$1,070,497,000 |
| 영업 현금 유출 | US$245,393,000 |
| 사용 가능 현금 | US$1,239,520,000 |
| 기초 현금 | US$169,023,000 |
| 투자 현금 유출 | US$113,799,000 |
| 재무 현금 유출 | US$941,416,000 |
| 순부채 발행 | US$153,220,000 |
| 자사주 매입 | US$190,690,000 |
| 지급 배당금 | US$794,783,000 |
| 기타 재무 활동 | US$109,163,000 |
| 기말 현금 | US$184,305,000 |
| 투자 현금흐름 | -US$113,799,000 |
| 재무 현금흐름 | -US$941,416,000 |
2026-09-20 분석에 사용된 시점 재무 데이터입니다.
| 기간 | 매출 | EBITDA | 순이익 | 영업 현금흐름 | 잉여 현금흐름 | 자본적 지출 | 감가상각비 | 주식 기반 보상 | 자사주 매입 | 지급 배당금 | 순부채 발행 | 투자 현금흐름 | 재무 현금흐름 | 기초 현금 | 기말 현금 | 현금 및 투자자산 | 총부채 | 영업이익률 | ROIC | WACC | ROIC−WACC 스프레드 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2016-12-31 | US$21.3억 | US$14억 | US$6.3억 | US$12.1억 | US$7.6억 | US$4.6억 | US$5.7억 | US$2288.4만 | US$868.5만 | US$9.8억 | — | -US$4.3억 | -US$10.5억 | — | US$1.4억 | US$9473만 | US$91억 | 33.8% | — | 5.8% | — |
| 2017-12-31 | US$5.2억 | US$12.5억 | US$4.1억 | US$8.5억 | US$3.8억 | US$4.7억 | US$5.3억 | US$1425.8만 | US$478.5만 | US$6.9억 | — | US$12.5억 | -US$21.5억 | US$1.4억 | US$8220.3만 | US$5530.6만 | US$77.9억 | 106.6% | — | 5.2% | — |
| 2018-12-31 | US$1.4억 | US$16.5억 | US$10.6억 | US$8.5억 | US$2.9억 | US$5.6억 | US$4억 | US$1656.3만 | US$343.2만 | US$7억 | — | US$18.3억 | -US$26.2억 | US$8220.3만 | US$6114.5만 | US$5397.9만 | US$54.8억 | 215.8% | — | 7.2% | — |
| 2019-12-31 | US$1.4억 | US$10.5억 | US$4553만 | US$8.5억 | US$1.7억 | US$6.8억 | US$4.4억 | US$1816.2만 | US$504.3만 | US$7.2억 | — | -US$14.5억 | US$6.5억 | US$6114.5만 | US$9378.3만 | US$8533.1만 | US$63억 | 212.7% | — | 5.1% | — |
| 2020-12-31 | US$4.4억 | US$11.3억 | US$4.1억 | US$7.6억 | -US$3046.4만 | US$7.9억 | US$5.5억 | US$1736.8만 | US$1052.9만 | US$7.9억 | — | -US$10.1억 | US$2.5억 | US$9378.3만 | US$1.1억 | US$4422.6만 | US$66.2억 | 49.3% | — | 6.8% | — |
| 2021-12-31 | US$4.7억 | US$9.7억 | US$5.1억 | US$8억 | US$3552.8만 | US$7.6억 | US$6.8억 | US$1820.2만 | US$1284.1만 | US$6.5억 | — | US$5.3억 | -US$12.9억 | US$1.1억 | US$2.1억 | US$1.6억 | US$61.7억 | 72.2% | — | 5.2% | — |
| 2022-12-31 | US$4.9억 | US$13.9억 | US$5억 | US$9억 | -US$6173.3만 | US$9.6억 | US$7.1억 | US$2645.6만 | US$6783.8만 | US$6.5억 | US$3.2억 | -US$8.8억 | -US$1.2억 | US$2.2억 | US$1.3억 | US$7407.7만 | US$65억 | 72.0% | — | 7.5% | — |
| 2023-12-31 | US$5.3억 | US$12.7억 | US$3.1억 | US$9.6억 | US$1.8억 | US$7.7억 | US$7.5억 | US$1448만 | US$652.4만 | US$6.6억 | US$3.8억 | -US$5.8억 | -US$3.4억 | US$1.3억 | US$1.7억 | US$1.4억 | US$68.8억 | 82.3% | — | 7.6% | — |
| 2024-12-31 | US$5.7억 | US$16.1억 | US$2.4억 | US$10.7억 | US$3.3억 | US$7.4억 | US$10.6억 | US$1554.3만 | US$1.9억 | US$7.9억 | US$1.5억 | -US$1.1억 | -US$9.4억 | US$1.7억 | US$1.8억 | US$1.2억 | US$87.2억 | 82.9% | — | 9.0% | — |
| 2025-12-31 | US$6억 | US$14.7억 | US$7134.7만 | US$12.5억 | US$3.6억 | US$8.9억 | US$10.6억 | US$1441만 | US$9714.5만 | US$8.5억 | US$11.1억 | -US$10.3억 | US$1.4억 | US$1.8억 | US$4.7억 | US$4.7억 | US$98.5억 | 90.1% | — | 7.2% | — |
Healthpeak Properties Inc. (DOC) trades at 169.5x forward earnings against a peer median of 72.0x. Its EV/EBITDA of 15.5x compares with a peer median of 25.7x. The comparison uses 4 peers: Welltower Inc., Ventas Inc., Alexandria Real Estate Equities Inc. and Equinix Inc., as of 2026-09-19 to 2026-09-20.
Industry capital expenditure to depreciation sits at 0.17 with capex to revenue at -0.127, reflecting disciplined development.
Accelerating demand for outpatient clinical settings and post-merger scale drive steady rent escalations and favorable absorption.
Life science space oversupply and higher borrowing costs restrict tenant expansion and pressure renewal spreads.
Healthpeak pairs an outpatient medical network with lab assets, lagging diversified peer Welltower in revenue growth (39.1%) but outperforming pure-play lab peer Alexandria Real Estate Equities (-11.9%).
Substantial upside to Fair value of $29.98 provides margin of safety against the $10,320,379,904 total debt balance.4
Cap portfolio exposure at 5% and monitor debt refinancing coupons to guard against debt service inflation.
Healthcare facility demand provides non-cyclical rental cash flows that support regular dividend distributions.6
The 47.5% valuation discount to Fair value of $29.98 offers favorable total return upside as merger synergies take hold.4
Outpatient real estate concentration insulates top-line revenues from acute hospital regulatory pressures.6
We recommend a Strong Buy rating based on a 47.5% margin of safety between the report-date price of $20.33 and Fair value of $29.98.4
Defensive outpatient rental income protects baseline cash flows while merger synergies unlock upside toward Potential value of $40.86.
Capture your own thesis, position size, and follow-up questions. Stays on this device, only you can see it.
The records this analysis drew on, as they stood when it was run.
Not every cited input appears here: internal calculations and intermediate model outputs have no external record, and some citations could not be matched to one.
Peer Alexandria Real Estate Equities recorded revenue contraction of -11.9% and net margin of -36.08%, showing demand contraction that could depress Healthpeak revenue growth below -5%.
With no economic moat, return on capital at 3.05% below cost of capital of 8.34%, and debt weight at 41.73%, valuation multiple resets toward 13.6x.2
Elevated leasing commissions and tenant improvements exhaust operational cash conversion, widening the cash deficit between organic free cash flow and contractual common dividend obligations.
현재:$894,949,000 for FY2025
다음이면 경고Exceeds $1,000,000,000 in FY2026 without property expansions
Declining property net operating income indicates medical provider tenant departures or lease concession expansion, undermining the defensiveness of the outpatient healthcare portfolio.
현재:$544,132,000 for FY2025
다음이면 경고Falls below $450,000,000 in FY2026
Decelerating revenue growth reveals tenant defection to competing specialized life science or healthcare landlords, compressing rent escalators below baseline inflation rates.
현재:4.24% projected for FY2026
다음이면 경고Slows below 2.0% in FY2027
Rising interest rates upon refinancing maturing notes increase annual financing burdens across the total debt load, eroding distributable cash flows for equity holders.
현재:8.51% as of 2026-09-20
다음이면 경고Rises above 10.5% over the next 18 months
| Competitive acquisitions by larger healthcare REIT peers |
| medium |
| 24-36 months |
| Health system partnerships and proprietary development pipelines reduce reliance on public auctions. |
Limitation: Terminal value is 69.3% of this model's value, above the 60% level at which the methodology flags concentration; the value leans on the years beyond the explicit forecast.
Estimate property NAV or recurring AFFO earning power, bridge for debt, and apply the stock-specific cap-rate, yield, or P/FFO assumptions.
Solve for the growth rate that makes the model value equal the report-date share price.
Post-merger integration accelerates synergies, outpatient rent escalations exceed historical norms, and life science leasing spreads rebound, supporting $40.86.
Lease renewal pricing reveals whether lab supply overhang forces rent cuts or permits positive rent growth.
High capital spending absorbs operating cash, dictating how much distributable cash remains for dividends.
Higher borrowing yields on maturing debt increase interest burdens, reducing net income and cash flow.
Top-line expansion verifies that post-merger integration achieves expected scale and market share gains.
| $691.35M |
| $708.63M |
| $726.35M |
| Operating income | $567.20M | $607.65M | $622.84M | $638.41M | $654.37M |
| NOPAT | $543.67M | $582.43M | $596.99M | $611.91M | $627.21M |
| Residual cash after reinvestment policy | $543.67M | $582.43M | $596.99M | $611.91M | $627.21M |
| Revenue growth | 4.2% | 7.1% | 2.5% | 2.5% | 2.5% |
| Operating margin | 90.1% | 90.1% | 90.1% | 90.1% | 90.1% |
| Tax rate | 4.2% | 4.2% | 4.2% | 4.2% | 4.2% |
| Reinvestment rate | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Terminal growth | 2.5% | 2.5% | 2.5% | 2.5% | 2.5% |
| 마진 |
|---|
| DOC | Healthpeak Properties Inc. | $14.4B | 169.5x | 4.9x | 15.5x | 3.0% | — |
| WELL | Welltower Inc. | $164.9B | 72.0x | 12.9x | 55.1x | 3.8% | 16.6% |
| VTR | Ventas Inc. | $44.5B | 109.7x | 6.9x | 24.3x | 2.0% | 14.8% |
| ARE | Alexandria Real Estate Equities Inc. | $9.2B | 3.2x | 14.4x | -4.1% | 17.3% | |
| EQIX | Equinix Inc. | $100.8B | 54.6x | 10.2x | 27.1x | 10.7% | 27.0% |
| Review tenant retention across outpatient medical facilities4 |
| Annual Revenue Growth | 2.0% minimum | Re-assess life science leasing competitiveness1 |
