
Brookdale Senior Living Inc
NYSE:BKD

Intrinsic Value
The intrinsic value of one
BKD
stock under the Base Case scenario is
10.89
USD.
Compared to the current market price of 6.9 USD,
Brookdale Senior Living Inc
is
Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Brookdale Senior Living Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Brookdale Senior Living Inc
Balance Sheet Decomposition
Brookdale Senior Living Inc
Current Assets | 454m |
Cash & Short-Term Investments | 239.7m |
Receivables | 57.9m |
Other Current Assets | 156.4m |
Non-Current Assets | 5.8B |
PP&E | 5.7B |
Other Non-Current Assets | 97.5m |
Free Cash Flow Analysis
Brookdale Senior Living Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Brookdale Senior Living Inc
Revenue
|
3.2B
USD
|
Cost of Revenue
|
-2.3B
USD
|
Gross Profit
|
818.1m
USD
|
Operating Expenses
|
-752.6m
USD
|
Operating Income
|
65.5m
USD
|
Other Expenses
|
-302.8m
USD
|
Net Income
|
-237.3m
USD
|
BKD Profitability Score
Profitability Due Diligence
Brookdale Senior Living Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.

Score
Brookdale Senior Living Inc's profitability score is 30/100. The higher the profitability score, the more profitable the company is.
BKD Solvency Score
Solvency Due Diligence
Brookdale Senior Living Inc's solvency score is 16/100. The higher the solvency score, the more solvent the company is.

Score
Brookdale Senior Living Inc's solvency score is 16/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BKD Price Targets Summary
Brookdale Senior Living Inc
According to Wall Street analysts, the average 1-year price target for
BKD
is 7.4 USD
with a low forecast of 5.05 USD and a high forecast of 9.45 USD.
Dividends
Current shareholder yield for BKD 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
BKD
stock under the Base Case scenario is
10.89
USD.
Compared to the current market price of 6.9 USD,
Brookdale Senior Living Inc
is
Undervalued by 37%.