EN DE

CareTrust REIT Inc. (CTRE) Fair Value & Analysis

Real Estate · US · Market cap $8.8B · ISIN US14174T1079

What is CareTrust REIT Inc. really worth?

CR CareTrust REIT Inc. logo CareTrust REIT Inc. CTRE · US
Price$39.61
Fair Value$19.37
Upside−51.1%
Quality51/100

A solid business, but trading 104% above our fair value of $19.37.

Watch CareTrust REIT Inc. for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +22.1 %/yr)
Highly profitable · 64.1% net margin
Low debt · generates free cash flow
Wide moat 66/100

Risks

!Mixed vs. peers (7/15)
!Weak on future: 16 out of 100

For context

·3.52% dividend yield
Evidence: High Range $14.53 – $24.22

Fair value as of: Sep 5, 2026

From 15 valuation models · updated today

Share price −3.0% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case ($24.22). 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.

Price vs Fair Value (5 years)

$43.40 $13.32 Fair Value $19.37 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 5, 2026.

How to read this chart

60‑month range $13.32 – $43.40 · fair‑value band $14.53 – $24.22 · the $39.61 price screens above the $19.37 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 5, 2026.

Full chart & analysis →

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

Analysis

CareTrust REIT Inc. (CTRE) currently trades at $39.61, while our model-based Fair Value estimate is $19.37, implying the stock looks roughly 104.5% overvalued today. The Quality Score stands at 51/100 (solid quality), in the Real Estate sector. Bull case: the Growth DCF group reads highest at a median of $40.14 per share, and 2 of the 15 models we run sit above the $39.61 price. Bear case: the Asset-Based group reads lowest at $11.44, and 13 of the 15 models stay below the price. Evidence for this calculation is 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 Sep 5, 2026

Our scenario range runs from $14.53 (bear case) to $24.22 (bull case); at $39.61, 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 8% below its 52-week high and 37% above its 52-week low, currently above its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −49% fair-value upside, at −51%, CTRE screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $0.1257 per share, which is 0.6 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Residual Income $14.14 $15.13 $16.55 76
FCF DCF $21.44 $36.34 $79.28 75
Growth DCF $20.17 $40.14 $77.55 74
All 15 models by family
DCF Models
FCF DCF $21.44 $36.34 $79.28 75
5Y Revenue Exit $11.50 $21.45 $40.73 69
5Y EBITDA Exit $19.42 $38.40 $73.38 71
10Y Revenue Exit $14.05 $28.20 $42.32 65
10Y EBITDA Exit $19.93 $43.18 $85.78 64
Dividend Discount
Gordon GGM $9.64 $19.21 $29.09 67
DDM Multi-Stage $9.64 $16.60 $20.28 67
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 66
EV/EBITDA $19.00 $26.31 $33.63 67
EV/Revenue $6.94 $11.17 $15.41 53
Asset-Based
NCAV (Graham) $8.54 $11.44 $17.08 54
Growth DCF
Growth DCF $20.17 $40.14 $77.55 74
Economic Profit
Residual Income $14.14 $15.13 $16.55 76

Widest divergence: Growth DCF ($40.14) versus Asset-Based ($11.44). Highest evidence: Residual Income (76).

Notify me when CTRE reaches fair value

Put CTRE on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 25.1
P/S ratio 16.9 P/E × margin
EPS (TTM) $1.58 price ÷ EPS = P/E 25.1
Dividend yield 3.5% payout 88.3%
Net margin 67.3% FY2025
Return on equity 9.4% TTM
More key figures
Profitability
Return on assets (EBIT) 5.6% avg 5y
Operating margin 57.8% TTM
Growth
Revenue (TTM) $523M TTM
Revenue growth (YoY) +3.2% 3y avg +36.5%
EPS growth (YoY) +5.0%
Balance sheet & cash flow
Free cash flow $379M FY2025
Net debt $696M FY2025 · ≈ 1.8 yrs of FCF

Figures from reported company fundamentals · as of Sep 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 51/100

Of which business quality 51 · Market factors (momentum, volatility) 63

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 52
Price trend over the last 3–12 months (market factor)
52W Momentum 66
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.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

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. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+36.5%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+22.1%
Avg. revenue growth/yr (13Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+20.5%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years, adjusted) plus dividend yield: value created per share and year.
+10.2% (6.7 + 3.5)
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
Character of growth · EPS growth decomposed (2015-2025) +11.6 % p.a.
Revenue per share +0.2 %

of which total revenue +15.4 % · buybacks/dilution −13.2 %

EBIT margin +2.9 %
Tax rate +4.7 %
Residual (interest, one-offs) +3.4 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

CTRE screens 104% overvalued. Compare with Welltower Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
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

Earlier news

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

Peer Group

REIT - Healthcare Facilities · 25 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 −51% · Bottom 25%
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) 3.5% · Below median
Debt / equity 0.22× · Lower than 75% of peers

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

P/E (TTM) 25.1× · 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

Strength profile in five axes (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.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 6
FUTURE16 · sector 36
PAST38 · sector 23
HEALTH89 · sector 73
DIVIDEND70 · 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

Similar stocks

10 more REIT - Healthcare Facilities stocks, each showing price versus our Fair Value estimate (as of Sep 5, 2026).

Stock Price Fair Value vs Fair Value
Welltower Inc WELL $238.07 $41.85 −82%
Ventas, Inc VTR $89.01 $17.91 −80%
Omega Healthcare Investors, Inc OHI $45.99 $29.19 −37%
Healthpeak Properties, Inc DOC $21.40 $6.95 −68%
American Healthcare REIT, Inc AHR $56.19 $10.94 −81%
Healthcare Realty Trust Incorporated HR $19.39 $20.60 +6%
Aedifica NV AED €66.55 €34.97 −47%
Chartwell Retirement Residences CSHUN C$21.17 C$3.49 −84%
Sabra Health Care REIT, Inc SBRA $20.39 $10.49 −49%
National Health Investors, Inc NHI $72.27 $64.82 −10%

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

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is CareTrust REIT Inc. (CTRE) overvalued or undervalued?
As of Sep 5, 2026, our model estimates a fair value of $19.37 versus a price of $39.61, about −51% upside (overvalued).
What is the fair value of CTRE?
Our model-based fair value for CareTrust REIT Inc. is $19.37 (as of Sep 5, 2026), built from audited fundamentals. The current price: $39.61.
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 Sep 5, 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 3.52% relative to its recent price (as of Sep 5, 2026).
Free · no account needed

Watch CareTrust REIT Inc. in the live analysis

One click puts CareTrust REIT Inc. on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.