EN DE

CareTrust REIT, Inc (CTRE) Fair Value & Analysis

Real Estate · US · Market cap $8.8B

CR CareTrust REIT, Inc logo CareTrust REIT, Inc CTRE · US
Price$41.22
Fair Value$19.61
Upside-52.4%
Quality51/100
Watch CareTrust REIT, Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 64.1% net margin
Low debt · generates free cash flow
3.83% dividend yield
Mixed vs. peers (7/15)
Wide moat 66/100
Evidence: High Range $14.71 – $24.51 Share as image

Fair value as of: Jul 26, 2026

From 15 valuation models · updated 15 days ago

Share price −0.3% over the past month.

A solid business, but screening 52% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($24.51). The favourable scenario is already priced in.
  • Solid but not exceptional quality (51/100) and above fair value, neither a clear bargain nor a standout compounder.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$43.40 $13.32 Fair Value $19.61 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 26, 2026.

How to read this chart

60‑month range $13.32 – $43.40 · fair‑value band $14.71 – $24.51 · the $41.22 price screens above the $19.61 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 26, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

CareTrust REIT, Inc (CTRE) currently trades at $41.22, while our model-based Fair Value estimate is $19.61, implying the stock looks roughly 52.4% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, CareTrust REIT, Inc generated revenue of $523M at a net margin of 64.1%. Revenue grew 3.2% year over year. It earns a return on equity of 9.4%. Net debt stands at $696M. Fundamentals as of Jul 26, 2026

Our scenario range runs from $14.71 (bear case) to $24.51 (bull case); at $41.22, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 4% below its 52-week high and 43% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at -53% fair-value upside, at -52%, CTRE screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $20.17 $40.14 $77.55 80
Residual Income $14.14 $15.13 $16.55 76
Gordon GGM $9.64 $19.21 $29.09 70
All 15 models by family
DCF Models
FCF DCF $21.44 $36.34 $79.28 38
5Y Revenue Exit $11.50 $21.45 $40.73 39
5Y EBITDA Exit $19.42 $38.40 $73.38 41
10Y Revenue Exit $14.05 $28.20 $42.32 36
10Y EBITDA Exit $19.93 $43.18 $85.78 37
Dividend Discount
Gordon GGM $9.64 $19.21 $29.09 70
DDM Multi-Stage $9.64 $16.60 $20.28 61
Multiples
P/S Multiple $9.83 $13.11 $16.39 58
P/B Multiple $17.30 $23.07 $28.83 55
EV/EBIT $19.41 $26.87 $34.32 53
EV/EBITDA $19.00 $26.31 $33.63 54
EV/Revenue $6.94 $11.17 $15.41 43
Asset-Based
NCAV (Graham) $8.54 $11.44 $17.08 50
Growth DCF
Growth DCF $20.17 $40.14 $77.55 80
Economic Profit
Residual Income $14.14 $15.13 $16.55 76

Widest divergence: Growth DCF ($40.14) versus Asset-Based ($11.44). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $523M
Revenue growth (YoY) +3.2%
Net margin 64.1%
Return on equity 9.4%
Free cash flow $379M FY2025
P/E ratio 23.5
More key figures
Operating margin 57.8%
EPS (TTM) $1.58
Dividend yield 3.8%
EPS growth (YoY) +5.0%
Net debt $696M FY2025

Figures from reported company fundamentals · as of Jul 26, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 70

Profitability 39
Margins and returns on capital today
Quality Growth 66
Are margins and returns improving?
Cashflow 87
Earnings quality: real cash, not paper profit
Fin. Strength 63
Balance sheet, leverage, solvency risk
Investment 31
Disciplined investing over empire-building
Low Volatility 78
Calm price path (market factor)
Momentum 60
Price trend over the last 3–12 months (market factor)
52W Momentum 79
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

CareTrust REIT, Inc. is a self-administered, publicly traded REIT engaged in the ownership, acquisition, financing, development and leasing of skilled nursing, senior housing and other healthcare-related properties.

Full company description

CareTrust REIT, Inc. is a self-administered, publicly traded REIT engaged in the ownership, acquisition, financing, development and leasing of skilled nursing, senior housing and other healthcare-related properties. As of December 31, 2025, CareTrust REIT owned, directly or indirectly in consolidated joint ventures, and leased to independent operators, 407 skilled nursing facilities (each, a SNF), senior housing communities and other properties consisting of 37,628 operational beds and units located in 32 states and the United Kingdom, with the highest concentration of properties by rental income located in California, the U.K., Texas, and Tennessee. As of December 31, 2025, we also had other real estate related investments consisting of four preferred equity investments, 16 real estate secured loans receivable and five mezzanine loans receivable with a carrying value of 899.3 million US dollars and one financing receivable with a carrying value of 92.2 million US dollars. CareTrust REIT, Inc. was established and incorporated on October 29, 2013 and is based in Dana Point, United States.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

CareTrust REIT, Inc reported revenue of $477M in FY2025 versus $190M in FY2021, a compound +25.8%/yr. Reported net income was $321M in FY2025, compounding +45.3%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$477M
Latest YoY
+108.8%
Avg. growth/yr (3Y)
+36.5%
Avg. growth/yr (5Y)
+22.1%
Avg. growth/yr (13Y)
+20.5%
Revenue +25.8%/yr
FY21 $190M
FY22 $188M
FY23 $199M
FY24 $228M
FY25 $477M
Net income +45.3%/yr
FY21 $72.0M
FY22 −$7.5M
FY23 $53.7M
FY24 $125M
FY25 $321M

CTRE screens 52% overvalued. Compare with Welltower Inc →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "CareTrust REIT, Inc Fair Value". https://www.fairvalue-calculator.com/stock/CTRE

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

REIT - Healthcare Facilities · 28 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 50 · Above median
Fair Value upside −52% · Below median
Return on equity (TTM) 9% · Above median
Return on assets 5% · Top 25%
Net margin (TTM) 64% · Top 25%
Operating margin (TTM) 58% · Above median
Revenue growth 3% · Below median
Dividend yield (TTM) 3.8% · Below median
Debt / equity 0.22× · Lower than 75% of peers

Valuation Multiples vs REIT - Healthcare Facilities median · lower = cheaper

P/E (TTM) 23.5× · Pricier than median
P/B 2.17× · Pricier than median
P/S (TTM) 16.75× · Pricier than 75% of peers
P/FCF 23.1× · Pricier than median
EV/EBITDA 21.2× · Pricier than 75% of peers
PEG 1.26× · Cheaper than 75% of peers

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 16 · sector 30
PAST 38 · sector 21
HEALTH 89 · sector 71
DIVIDEND 77 · sector 100

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more REIT - Healthcare Facilities stocks, each showing price versus our Fair Value estimate (as of Jul 26, 2026).

Stock Price Fair Value vs Fair Value
Welltower Inc WELL $231.59 $42.21 -82%
Ventas, Inc VTR $100.53 $18.07 -82%
Omega Healthcare Investors, Inc OHI $51.72 $33.69 -35%
Healthpeak Properties, Inc DOC $22.27 $7.02 -68%
American Healthcare REIT, Inc AHR $56.38 $11.04 -80%
Healthcare Realty Trust Incorporated HR $21.40 $20.60 -4%
Aedifica NV AED €69.85 €36.17 -48%
Chartwell Retirement Residences CSHUN C$22.81 C$3.52 -85%
Sabra Health Care REIT, Inc SBRA $22.36 $10.49 -53%
National Health Investors, Inc NHI $80.54 $49.86 -38%

Compare CareTrust REIT, Inc with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is CareTrust REIT, Inc (CTRE) overvalued or undervalued?
As of Jul 26, 2026, our model estimates a fair value of $19.61 versus a price of $41.22, about −52% (overvalued).
What is the fair value of CTRE?
Our model-based fair value for CareTrust REIT, Inc is $19.61 (as of Jul 26, 2026), built from audited fundamentals. The current price is $41.22.
What is the quality score of CTRE?
CareTrust REIT, Inc has a Quality Score of 51/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of CareTrust REIT, Inc (CTRE)?
CareTrust REIT, Inc reported trailing-twelve-month revenue of about $523M (latest available figure, as of Jul 26, 2026).
What is the net profit margin of CTRE?
The net profit margin of CareTrust REIT, Inc is about 64.1%, meaning it keeps roughly 64.1% of revenue as net income. Based on the latest reported figures.
Does CareTrust REIT, Inc pay a dividend?
CareTrust REIT, Inc currently shows a dividend yield of about 3.83% relative to its recent price (as of Jul 26, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track CareTrust REIT, Inc and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.