LTC Properties, Inc. logo LTC - LTC Properties, Inc.

Price: -- -- | CONSENSUS: Hold DETAILS
STRONG
BUY
0
BUY 6
HOLD 13
SELL 3
STRONG
SELL
0
| PRICE TARGET: $37.29 DETAILS
HIGH: $47.00
LOW: $34.00
MEDIAN: $36.00
CONSENSUS: $37.29
DOWNSIDE: 4.73%
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Real Estate Investment Trust 85% confidence

Primary model: P/FFO × Healthcare REIT Multiple

Valuation Signal Fair Value Mild
Trading 12.9% below fair value
Current Price $39.14
Bear Case $35.23 10.0% downside ($35.23 - $39.14) / $39.14 = -10.0% $3.04 FFO × 16x
Fair Value $44.92 14.8% upside ($44.92 - $39.14) / $39.14 = 14.8% $3.04 FFO × 20x
Bull Case $54.62 39.5% upside ($54.62 - $39.14) / $39.14 = 39.5% $3.04 FFO × 25x

Adjust Assumptions

20.3x
3.04$

Key Value Driver

FFO/share ($3.04) × healthcare P/FFO multiple

Implied Market Multiple 12.9x

Plain-Language Summary

Our base-case estimate uses P/FFO × Healthcare REIT Multiple. We then blend that result with the average analyst price target of $37.29 from 22 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $44.92 per share.

Warnings

Standard profit figures are misleading for real estate companies — large non-cash accounting charges make profits look artificially low. Dividend yield and funds from operations are better measures.
The 1.9% yield is low for a real estate company — investors are paying up because they expect above-average growth.
Dividend-based valuation: $14.16 (70% below our primary estimate). Large gaps suggest the dividend may not fully reflect the company's value.
Wall Street's average price target is $37.29 (from 22 analysts). Our estimate is 27% above the consensus -- consider that gap carefully.

Key Risks

  • P/E and EV/EBITDA are structurally wrong for REITs — use P/FFO and NAV
  • Interest rate sensitivity: REIT multiples compress when rates rise
  • FFO approximation (NI + D&A) may include gains on property sales — verify