
Healthco Healthcare and Wellness Reit
ASX:HCW

Intrinsic Value
The intrinsic value of one
HCW
stock under the Base Case scenario is
1.5
AUD.
Compared to the current market price of 0.77 AUD,
Healthco Healthcare and Wellness Reit
is
Undervalued by 49%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Healthco Healthcare and Wellness Reit
Fundamental Analysis

Healthco’s high concentration in outpatient and specialty clinics could leave it vulnerable to reimbursement rate changes, especially if government healthcare policies tighten, affecting tenant profitability and lease renewal rates.
Healthco’s focus on modern, integrated healthcare facilities positions it to benefit from growing demand for outpatient care and wellness services, driven by an aging population and rising chronic health conditions.

Revenue & Expenses Breakdown
Healthco Healthcare and Wellness Reit
Balance Sheet Decomposition
Healthco Healthcare and Wellness Reit
Current Assets | 15.4m |
Cash & Short-Term Investments | 5.5m |
Receivables | 8.8m |
Other Current Assets | 1.1m |
Non-Current Assets | 1.3B |
Long-Term Investments | 1.3B |
Other Non-Current Assets | 2.2m |
Free Cash Flow Analysis
Healthco Healthcare and Wellness Reit
AUD | |
Free Cash Flow | AUD |
Earnings Waterfall
Healthco Healthcare and Wellness Reit
Revenue
|
61.5m
AUD
|
Cost of Revenue
|
-9.9m
AUD
|
Gross Profit
|
51.6m
AUD
|
Operating Expenses
|
-9.5m
AUD
|
Operating Income
|
42.1m
AUD
|
Other Expenses
|
-45.6m
AUD
|
Net Income
|
-3.5m
AUD
|
HCW Profitability Score
Profitability Due Diligence
Healthco Healthcare and Wellness Reit's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Healthco Healthcare and Wellness Reit's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
HCW Solvency Score
Solvency Due Diligence
Healthco Healthcare and Wellness Reit's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Score
Healthco Healthcare and Wellness Reit's solvency score is 27/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HCW Price Targets Summary
Healthco Healthcare and Wellness Reit
According to Wall Street analysts, the average 1-year price target for
HCW
is 1.06 AUD
with a low forecast of 0.9 AUD and a high forecast of 1.37 AUD.
Dividends
Current shareholder yield for HCW is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HCW
stock under the Base Case scenario is
1.5
AUD.
Compared to the current market price of 0.77 AUD,
Healthco Healthcare and Wellness Reit
is
Undervalued by 49%.