US · BKD
Brookdale Senior Living Inc.
- Sector
- Healthcare · Medical - Care Facilities
- Headquarters
- Brentwood, TN 37027
- Website
- brookdale.com
Price · as of 2025-12-31
$14.32
Market cap 3.64B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.23 | +41.27% |
| Intrinsic Value(DCF) | $6.05 | -57.75% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $17.79 | $21.01 | $0.23 | $4.87 | $0.00 |
| 2012 | $29.64 | $23.16 | $3.84 | $4.63 | $0.00 |
| 2013 | $33.43 | $26.01 | $3.46 | $7.22 | $0.00 |
| 2014 | $37.88 | $38.64 | $0.02 | $9.45 | $0.00 |
| 2015 | $15.74 | $16.16 | $7.38 | $0.00 | $0.00 |
| 2016 | $12.57 | $16.77 | $3.68 | $0.00 | $0.00 |
| 2017 | $7.38 | $14.97 | $0.00 | $0.00 | $1.47 |
| 2018 | $6.70 | $15.58 | $0.00 | $0.00 | $0.27 |
| 2019 | $4.51 | $10.85 | $0.00 | $0.00 | $0.00 |
| 2020 | $6.47 | $23.03 | $0.00 | $5.76 | $0.00 |
| 2021 | $7.19 | $22.07 | $0.00 | $0.94 | $0.36 |
| 2022 | $2.95 | $17.52 | $0.00 | $0.00 | $0.00 |
| 2023 | $6.05 | $36.43 | $0.00 | $0.00 | $0.00 |
| 2024 | $5.75 | $18.42 | $0.00 | $0.00 | $0.00 |
| 2025 | $15.13 | $20.23 | $0.00 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Brookdale Senior Living Inc.'s (BKD) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.23
- Current price
- $14.32
- AI upside
- +41.27%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.05
-57.75% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BKD | Brookdale Senior Living I… | $14.32 | 3.64B | +41% | -58% | — | — | -13.49 | -79.22 | 1.13 | 28.56 | -54.59 | -49.19 | 20.64% | 0.55% | -8.41% | -313.31% | 0.29% | -4.28% | -148.91 | 0.07 | 3.62 | 2.26 | 18.37 | 2472.00% | 477.00% | 73974.00% | -8.31% | 1.42 | -4.96% | 0.00% | 0.00% | 0.18% | 578.45 | -33.72 | 3.18 | -0.04 |
| ACHC | Acadia Healthcare Company… | $23.44 | 2.12B | -60% | -60% | — | — | -1.95 | 1.09 | 0.64 | -6.28 | — | 3.82 | 17.61% | 11.71% | -33.29% | -43.48% | 8.13% | -19.02% | 1.36 | 2.79 | 1.55 | 1.09 | -3.40 | -53741.00% | 504.00% | -2154.00% | -20.69% | 0.25 | -9.22% | 0.00% | 0.00% | 2.35% | 11.95 | -10.54 | 1.40 | 1.08 |
| ADUS | Addus HomeCare Corporatio… | $103.53 | 1.91B | +45% | +163% | -70% | +52% | 20.25 | 1.79 | 1.36 | 13.48 | 87.39 | -140.67 | 32.47% | 9.74% | 6.74% | 9.33% | 8.85% | 6.73% | 0.19 | 14.46 | 1.80 | 1.56 | 0.83 | 2317.00% | 2321.00% | -10000.00% | 0.00% | 0.75 | 0.00% | 0.00% | 0.00% | 2.43% | 14.92 | — | 1.45 | 4.72 |
| ARDT | Ardent Health Partners, L… | $9.39 | 1.34B | +968% | -38% | +7% | +203% | 6.44 | 1.71 | 0.32 | 6.36 | 1.83 | 9.54 | 82.68% | 6.80% | 3.53% | 33.26% | 12.21% | 5.96% | 2.02 | 6.19 | 1.94 | 1.37 | 3.00 | 35143.00% | 1029.00% | 5128.00% | 6.60% | 0.33 | 4.65% | 0.00% | 0.00% | 12.10% | 9.01 | 28.67 | 0.61 | 2.13 |
| AVAH | Aveanna Healthcare Holdin… | $7.36 | 1.54B | — | +111% | — | — | -67.95 | -6.08 | 0.37 | 11.53 | — | -0.59 | 31.39% | 6.90% | -0.54% | — | — | — | -12.30 | 0.89 | 0.98 | 0.90 | 7.57 | — | — | — | 3.54% | 0.08 | — | 0.00% | 0.00% | 0.00% | 15.45 | 82.09 | 1.07 | 0.57 |
| COGT | Cogent Biosciences, Inc. | $38.85 | 6.31B | — | — | — | — | -7.99 | 4.13 | — | -6.03 | -218.46 | 4.13 | 0.00% | — | — | -73.70% | 2714.02% | -51.99% | 0.40 | -108.87 | 14.23 | 14.08 | 0.18 | 366.00% | — | 2766.00% | -10.12% | -4.13 | 2165.58% | 0.00% | 0.00% | 0.00% | -5.94 | -7.45 | — | 3.37 |
| DNLI | Denali Therapeutics Inc. | $21.18 | 3.31B | — | — | — | — | -7.19 | 3.63 | — | -5.73 | -46.19 | 3.63 | 0.00% | — | — | -45.69% | -177.80% | -40.69% | 0.03 | — | 9.16 | 8.82 | 0.35 | 1556.00% | — | 1609.00% | -11.46% | -4.20 | -135.14% | 0.00% | 0.00% | 1.26% | -5.13 | -6.75 | — | 13.60 |
| IBRX | ImmunityBio, Inc. | $9.78 | 9.63B | +901% | -57% | — | — | — | -19.22 | 84.77 | -45.80 | — | -18.70 | 99.34% | -226.00% | -310.18% | 0.00% | -52123.97% | 0.00% | -1.76 | -2.28 | 5.10 | 4.62 | -3.53 | -3871.00% | 66831.00% | -2341.00% | -3.18% | -4.94 | -62105.09% | 0.00% | — | 0.00% | -39.99 | -33.58 | 90.38 | -5.49 |
| RCUS | Arcus Biosciences, Inc. | $20.37 | 2.05B | +8% | -43% | — | — | -7.28 | 4.07 | 10.41 | -5.04 | -152.47 | 4.07 | 95.95% | -156.28% | -142.91% | -63.26% | 112.87% | -30.84% | 0.16 | -48.25 | 4.36 | 4.25 | 0.37 | 478.00% | -426.00% | 17500.00% | -18.82% | -2.09 | 141.52% | 0.00% | 0.00% | 1.28% | -4.38 | -3.49 | 6.84 | 1.13 |
About Brookdale Senior Living Inc.
Brookdale Senior Living Inc. owns, manages, and operates senior living communities in the United States. It operates in three segments: Independent Living, Assisted Living and Memory Care, and Continuing Care Retirement Communities (CCRCs). The Independent Living segment owns or leases communities comprising independent and assisted living units in a single community that are primarily designed for middle to upper income seniors. The Assisted Living and Memory Care segment owns or leases communities consisting of freestanding multi-story communities and freestanding single-story communities, which offer housing and 24-hour assistance with activities of daily living for the Company's residents. This segment also operates memory care communities for residents with Alzheimer's and other dementias. The CCRCs segment owns or leases communities that provides various living arrangements, such as independent and assisted living, memory care, and skilled nursing; and services to accommodate various levels of physical ability and healthcare needs. It also manages communities on behalf of others. As of December 31, 2021, the company owned 347 communities, leased 299 communities, and managed 33 communities on behalf of others. Brookdale Senior Living Inc. was incorporated in 2005 and is headquartered in Brentwood, Tennessee.
- CEO
- Nikolas W. Stengle
- Employees
- 24.48K
- Beta
- 0.68
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.05 ÷ $14.32) − 1 = -57.75% (DCF, example).