Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
39.58 USD59.72 USD82.04 USD
-72.9%
59.72 USDCurrent price is 72.9% below the base model value.
D
US
DOC.US · HEALTHPEAK PROPERTIES, INC.
US · US
Latest price16.18 USD
30D+4.86%
Vs. base value-48.7%
Research summary
DOC.US latest organized financial period shows revenue grew +4.52% YoY and net income declined -70.66% YoY. Current price is about 16.18 USD, while the model base case is about 31.57 USD; the current price sits -48.7% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue3B USD
Net income71M USD
Free cash flow1B USD
Operating cash flow1B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price16.18 USD
Base value31.57 USD
Vs. base-48.7%
Price date2026/04/29
21.62 USD31.57 USD43.16 USD
-48.73%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
3.65 USD3.41 USD4.27 USD
+375%
3.41 USDCurrent price is 374.8% above the base model value.Adjusted reference: 3.69 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-5.3%
Current price implies roughly -5.3% annualized FCF growth.
-5.3%Current price implies roughly -5.3% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/12/31 | Asset impairment | Impairment | -705K USD | Medium |
| 2024/12/31 | Asset impairment | Impairment | -36M USD | Medium |
| 2023/12/31 | Asset impairment | Impairment | -13M USD | Medium |
| 2022/12/31 | Asset impairment | Impairment | -17M USD | Medium |
| 2022/12/31 | Discontinued operations | Discontinued operations | 9M USD | High |
| 2021/12/31 | Other special charges | Other | -178M USD | Medium |
| 2025/09/30 | Asset impairment | Impairment | -92K USD | Medium |
| 2025/06/30 | Asset impairment | Impairment | -50K USD | Medium |
| 2025/03/31 | Asset impairment | Impairment | -3M USD | Medium |
| 2024/09/30 | Asset impairment | Impairment | -18M USD | Medium |
| 2024/06/30 | Asset impairment | Impairment | -17M USD | Medium |
| 2024/03/31 | Asset impairment | Impairment | -18M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 13
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 3B USD | 71M USD | 72M USD | 1B USD | 0.1 | 0.1 |
| 2024/12/31 | Annual | 3B USD | 243M USD | 279M USD | 1B USD | 0.36 | 0.41 |
| 2023/12/31 | Annual | 2B USD | 306M USD | 319M USD | 956M USD | 0.56 | 0.58 |
| 2022/12/31 | Annual | 2B USD | 500M USD | 508M USD | 900M USD | 0.92 | 0.93 |
| 2021/12/31 | Annual | - | - | - | - | - | - |
Ad placement