Healthcare Realty Trust Incorporated (HR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Healthcare Realty Trust Incorporated (US:HR), trading at 21.53. In 2025, Healthcare Realty Trust Incorporated generated $1.18 Billion in revenue and $126.94 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Healthcare Realty Trust Incorporated is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 21.53
- Recent Revenue (2025): $1.18 Billion
- Free Cash Flow (2025): $126.94 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.