CareTrust REIT Inc Valuation – August 2018 $CTRE
Company Profile (excerpt from Reuters): CareTrust REIT, Inc., incorporated on October 29, 2013, is a self-administered, self-managed real estate investment trust (REIT). The Company is primarily engaged in the ownership, acquisition and leasing of healthcare-related properties. It makes investments in healthcare-related real estate assets. As of December 31, 2016, the Company’s real estate portfolio consisted of 154 skilled nursing facilities (SNFs), SNF Campuses, assisted living facilities (ALFs) and independent living facilities (ILFs). As of December 31, 2016, the 93 facilities leased to The Ensign Group, Inc. (Ensign) had a total of 9,916 beds and units and are located in Arizona, California, Colorado, Idaho, Iowa, Nebraska, Nevada, Texas, Utah and Washington; the 16 facilities leased to affiliates of Pristine Senior Living, LLC (Pristine) had a total of 1,488 beds and units and are located in Ohio; and the 42 remaining leased properties had a total of 3,515 beds and units and are located in California, Colorado, Florida, Georgia, Idaho, Indiana, Iowa, Maryland, Michigan, Minnesota, North Carolina, Texas, Virginia, Washington and Wisconsin.
Downloadable PDF version of this valuation:
ModernGraham Valuation of CTRE – August 2018
Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?
What kind of Intelligent Investor are you?
| Defensive Investor; must pass 6 out of the following 7 tests. | ||||
| 1. Adequate Size of the Enterprise | Market Cap > $2Bil | $1,476,340,335 | Fail | |
| 2. Sufficiently Strong Financial Condition | Current Ratio > 2 | 0.89 | Fail | |
| 3. Earnings Stability | Positive EPS for 10 years prior | Fail | ||
| 4. Dividend Record | Dividend Payments for 10 years prior | Fail | ||
| 5. Earnings Growth | Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end | 5133.33% | Pass | |
| 6. Moderate PEmg Ratio | PEmg < 20 | 41.78 | Fail | |
| 7. Moderate Price to Assets | PB Ratio < 2.5 OR PB*PEmg < 50 | 2.20 | Pass | |
| Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor. | ||||
| 1. Sufficiently Strong Financial Condition | Current Ratio > 1.5 | 0.89 | Fail | |
| 2. Sufficiently Strong Financial Condition | Debt to NCA < 1.1 | -169.63 | Fail | |
| 3. Earnings Stability | Positive EPS for 5 years prior | Fail | ||
| 4. Dividend Record | Currently Pays Dividend | Pass | ||
| 5. Earnings Growth | EPSmg greater than 5 years ago | Pass | ||
Stage 2: Determination of Intrinsic Value
| EPSmg | $0.44 |
| MG Growth Estimate | 15.00% |
| MG Value | $16.99 |
| Opinion | Fairly Valued |
| MG Grade | C- |
| MG Value based on 3% Growth | $6.40 |
| MG Value based on 0% Growth | $3.75 |
| Market Implied Growth Rate | 16.64% |
| Current Price | $18.44 |
| % of Intrinsic Value | 108.53% |
Caretrust REIT Inc does not satisfy the requirements of either the Enterprising Investor or the more conservative Defensive Investor. The Defensive Investor is concerned with the small size, low current ratio, insufficient earnings stability over the last ten years, and the poor dividend history, and the high PEmg ratio. The Enterprising Investor has concerns regarding the level of debt relative to the current assets, and the lack of earnings stability over the last five years. As a result, all value investors following the ModernGraham approach should explore other opportunities at this time or proceed cautiously with a speculative attitude.
As for a valuation, the company appears to be Fairly Valued after growing its EPSmg (normalized earnings) from $-0.12 in 2014 to an estimated $0.44 for 2018. This level of demonstrated earnings growth supports the market’s implied estimate of 16.64% annual earnings growth over the next 7-10 years. As a result, the ModernGraham valuation model, based on the Benjamin Graham value investing formula, returns an estimate of intrinsic value within a margin of safety relative to the price.
At the time of valuation, further research into Caretrust REIT Inc revealed the company was trading above its Graham Number of $11.14. The company pays a dividend of $0.74 per share, for a yield of 4%, putting it among the best dividend paying stocks today. Its PEmg (price over earnings per share – ModernGraham) was 41.78, which was below the industry average of 47.15, which by some methods of valuation makes it one of the most undervalued stocks in its industry. Finally, the company was trading above its Net Current Asset Value (NCAV) of $-7.17.
Caretrust REIT Inc receives an average overall rating in the ModernGraham grading system, scoring a C-.
Stage 3: Information for Further Research
| Net Current Asset Value (NCAV) | -$7.17 |
| Graham Number | $11.14 |
| PEmg | 41.78 |
| Current Ratio | 0.89 |
| PB Ratio | 2.20 |
| Current Dividend | $0.74 |
| Dividend Yield | 4.01% |
| Number of Consecutive Years of Dividend Growth | 4 |
Useful Links:
| ModernGraham tagged articles | Morningstar |
| Google Finance | MSN Money |
| Yahoo Finance | Seeking Alpha |
| GuruFocus | SEC Filings |
Most Recent Balance Sheet Figures
| Balance Sheet Information | 6/1/2018 |
| Total Current Assets | $25,555,000 |
| Total Current Liabilities | $28,764,000 |
| Long-Term Debt | $544,338,000 |
| Total Assets | $1,211,840,000 |
| Intangible Assets | $0 |
| Total Liabilities | $573,102,000 |
| Shares Outstanding (Diluted Average) | 76,374,000 |
Earnings Per Share History
| EPS History | |
| Next Fiscal Year Estimate | $0.70 |
| Dec2017 | $0.35 |
| Dec2016 | $0.52 |
| Dec2015 | $0.26 |
| Dec2014 | -$0.36 |
| Dec2013 | -$0.02 |
| Dec2012 | $0.01 |
Earnings Per Share – ModernGraham History
| EPSmg History | |
| Next Fiscal Year Estimate | $0.44 |
| Dec2017 | $0.26 |
| Dec2016 | $0.17 |
| Dec2015 | -$0.01 |
| Dec2014 | -$0.12 |
| Dec2013 | -$0.01 |
Recommended Reading:
Other ModernGraham posts about the company
Caretrust REIT Inc Valuation – Initial Coverage $CTRE
Other ModernGraham posts about related companies
Disclaimer:
The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.
