US · NHPAP
National Healthcare Properties, Inc.
- Sector
- Real Estate · REIT - Industrial
- Headquarters
- New York City
- Website
- healthcaretrustinc.com
Price · as of 2025-12-31
$20.76
Market cap 553.34M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $49.46 | +138.25% |
| Intrinsic Value(DCF) | $14.02 | -32.47% |
| Graham-Dodd Method(GD) | $4.81 | -76.85% |
| 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 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | $15.18 | $0.00 | |||
| 2016 | $9.81 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $5.08 | $0.00 | |||
| 2019 | $14.42 | $24.12 | $13.25 | $0.00 | $0.00 |
| 2020 | $15.34 | $24.77 | $25.53 | $2.68 | $0.00 |
| 2021 | $16.52 | $20.85 | $16.37 | $20.50 | $16.05 |
| 2022 | $14.42 | $31.77 | $15.67 | $16.12 | $0.00 |
| 2023 | $12.31 | $31.90 | $12.19 | $13.71 | $0.00 |
| 2024 | $12.63 | $185.97 | $5.49 | $0.00 | $0.00 |
| 2025 | $19.49 | $49.46 | $10.53 | $4.81 | $0.00 |
AI valuation
Our deep-learning model estimates National Healthcare Properties, Inc.'s (NHPAP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $49.46
- Current price
- $20.76
- AI upside
- +138.25%
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
$14.02
-32.47% upside
Graham-Dodd
$4.81
-76.85% 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 |
| NHPAP | National Healthcare Prope… | $20.76 | 553.34M | +138% | -32% | -77% | — | -7.76 | 0.75 | 1.31 | 14.11 | — | 0.75 | 36.05% | 0.96% | -16.83% | -8.97% | 0.19% | -3.15% | 1.81 | 0.05 | 0.41 | 0.41 | 9.68 | -6509.00% | -325.00% | -7860.00% | -4.87% | 0.02 | -1.28% | 3.01% | -23.30% | 36.45% | 432.17 | -65.49 | 4.17 | -1.27 |
| AHH | Armada Hoffler Properties… | $6.25 | 500.96M | +1,440% | -28% | +365% | — | -3213.51 | 0.22 | 0.64 | 10.85 | — | 0.24 | 3.55% | 28.10% | 1.30% | -0.01% | 3.51% | 0.00% | 2.14 | 0.94 | 1.63 | 3.49 | 9.81 | -13824.00% | -5974.00% | -4265.00% | 35.08% | 0.91 | 2.81% | 0.00% | 0.00% | 0.00% | 23.79 | 29.67 | 6.68 | 0.29 |
| CMTG | Claros Mortgage Trust, In… | $2.39 | 335.12M | +916% | -62% | — | — | — | 0.21 | 1.61 | 306.54 | — | 0.21 | 38.26% | -224.83% | -242.53% | 0.00% | -8.02% | 0.00% | 2.05 | -13.67 | 1.80 | 1.79 | 276.35 | 11750.00% | 1815.00% | -13990.00% | -10.22% | -0.01 | -0.59% | 0.00% | — | 559.97% | -7.27 | -99.35 | 16.35 | -0.14 |
| CTO | CTO Realty Growth, Inc. | $19.48 | 630.61M | +157% | -56% | — | -56% | 62.80 | 1.12 | 4.24 | 6.01 | — | 1.31 | -5.62% | 22.12% | 6.75% | 1.71% | 3.92% | 0.83% | 0.00 | 1.23 | 2.33 | 2.33 | -0.07 | -19714.00% | 2010.00% | -2872.00% | 7.80% | 3.15 | 6.11% | 8.92% | 560.40% | 94.49% | 17.71 | 11.85 | 3.92 | 0.98 |
| GOOD | Gladstone Commercial Corp… | $12.49 | 604.6M | +66% | -60% | — | -48% | 30.20 | 1.70 | 3.61 | 11.96 | 52.35 | 2.58 | 5.94% | 37.16% | 11.96% | 7.52% | 5.86% | 1.65% | 2.51 | 1.43 | 1.63 | 1.63 | 7.08 | 5769.00% | 800.00% | 1794.00% | 11.53% | 2.45 | 6.57% | 11.70% | 353.40% | 12.47% | 23.82 | 21.26 | 8.85 | -0.06 |
| IVR | Invesco Mortgage Capital … | $8.43 | 598.07M | +1,377% | +300,655% | +133% | +5,715% | 5.47 | 0.70 | 1.63 | 19.05 | 4.04 | 0.70 | 96.67% | 94.54% | 29.82% | 13.25% | 5.39% | 1.67% | 7.05 | 1.46 | 0.04 | 0.01 | 17.32 | 13538.00% | 32702.00% | -1424.00% | 28.34% | 0.03 | 2.64% | 0.00% | 0.00% | 0.00% | 19.05 | 38.94 | 18.01 | -1.50 |
| NHPBP | National Healthcare Prope… | $18.80 | 532.11M | +25,523% | +380% | — | — | — | — | — | — | — | — | 37.49% | -34.92% | -53.62% | -24.10% | -6.44% | -9.30% | 1.68 | -1.78 | 0.21 | 0.10 | -30.91 | — | 227.00% | 1306352.00% | — | -0.17 | -5.30% | — | -7.30% | — | — | — | — | — |
| PSTL | Postal Realty Trust, Inc. | $20.73 | 694.72M | +11% | -59% | — | -9% | 35.95 | 1.78 | 5.31 | 15.90 | 29.04 | 1.90 | 88.18% | 35.83% | 14.77% | 5.27% | 5.55% | 2.01% | 1.42 | 2.25 | 10.72 | 10.72 | 7.03 | 12381.00% | 2547.00% | 2226.00% | 7.39% | 69.87 | 6.09% | 6.05% | 217.30% | 6.05% | 26.56 | 24.28 | 9.52 | 0.91 |
| RC | Ready Capital Corporation | $1.85 | 305.12M | +1,782% | +223% | — | +11,158% | -1.98 | 0.45 | 30.29 | — | — | 0.51 | 100.00% | 0.00% | -1593.02% | -19.08% | 0.00% | -3.71% | 3.28 | 0.00 | — | — | — | -21794.00% | -9299.00% | -25489.00% | -6.18% | — | -0.59% | 24.87% | -49.20% | 181.32% | — | -131.20 | 245.67 | -0.01 |
| UHT | Universal Health Realty I… | $43.62 | 605.17M | -40% | — | — | — | 34.61 | 4.00 | — | 7.42 | — | 4.15 | 0.00% | — | — | 10.61% | 0.00% | 3.07% | 0.00 | 0.00 | — | — | -0.08 | -863.00% | -10000.00% | 465.00% | 8.05% | — | 14.08% | 6.73% | 233.00% | 68.87% | — | 12.28 | — | 0.93 |
About National Healthcare Properties, Inc.
National Healthcare Properties, Inc. operates as a real estate investment trust. It operates through the Medical Office Buildings and Senior Housing Operating Properties segments. The company was founded on October 15, 2012 and is headquartered in New York, NY.
- CEO
- Michael R. Anderson
- Employees
- 26
- Beta
- 0.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($14.02 ÷ $20.76) − 1 = -32.47% (DCF, example).