Omega Healthcare Investors, Inc. (OHI) Analyst Estimates Quarterly - Discounting Cash Flows
OHI
Omega Healthcare Investors, Inc.
OHI (NYSE)
Period Ending: 2030
06-30
2030
03-30
2029
12-30
2029
09-30
2029
06-30
2029
03-30
2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
03-29
Number of Analysts
1234
4 4 4 4 6 5 5 5 5 5 2 2 1 1 1 1 2 2 2 10 10 10 10 10 9 9 9 9 20 20 18 12 19 18 14 12 17 7 10 10 13 16 8 12 16 17 8 11 18 8 12 13 12 10 7 8 9 9 17 12 16 14 17 13 16 14 16 7 16 13 17 18 10 11 19 11 19 15 18 9
Estimated Revenue
Low
1234
259 245 222.6 219.9 223.7 209.3 202.3 198.2 200 207.2 183.4 161.9 193.6 197.4 199.9 192.6 217 213.8 211.8 208.5 200 169.2 208 199.3 188.1 179.6 178.6 175.9 249.5 247.3 171.4 155.2 239.8 120.6 250.2 178.1 129 215.7 157.4 237.7 195 153.7 206.4 142.3 109.6 97.56 104.6 87.36 94.14 80.14 62.72 76.32 70.58 69.69 56.33 67.61 66.86 58.25 66.8 134.3 93.87 71.44 47.04 46.94 46.68 35.82 42.74 36.18 48.77 41.58 32.07 39.46 30.17 34.37 38.44 26.52 33.69 47.39 28.99 131
Average
1234
264.5 251.1 240.6 236.1 228.4 215.8 205.9 200.6 205.3 210.6 198.8 175.5 209.9 214 216.7 208.8 235.2 231.8 229.7 226.1 216.8 183.4 225.5 216.1 204 194.8 193.6 190.7 311.9 309.1 214.3 194 299.7 150.8 312.8 222.7 161.2 269.6 196.8 297.1 243.8 192.1 258 177.9 137 122 130.7 109.2 117.7 100.2 78.39 95.4 88.23 87.11 70.41 84.52 83.57 72.82 83.5 167.9 117.3 89.3 58.8 58.68 58.35 44.78 53.43 45.23 60.96 51.97 40.09 49.32 37.71 42.96 48.06 33.15 42.11 59.23 36.23 163.8
High
1234
270 256.5 252.8 248.1 237.1 222.4 214.3 205 209.3 220.7 219.5 193.7 231.7 236.2 239.2 230.5 259.6 255.8 253.5 249.5 239.3 202.4 248.9 238.4 225.1 215 213.7 210.5 374.3 370.9 257.1 232.8 359.6 180.9 375.4 267.2 193.5 323.5 236.1 356.6 292.5 230.5 309.6 213.5 164.4 146.3 156.9 131 141.2 120.2 94.07 114.5 105.9 104.5 84.5 101.4 100.3 87.38 100.2 201.5 140.8 107.2 70.57 70.41 70.02 53.73 64.11 54.27 73.15 62.37 48.11 59.19 45.25 51.55 57.67 39.78 50.53 71.08 43.48 196.5
Estimated EBITDA
Low
1234
232.6 220.1 199.9 197.5 200.9 188 181.7 178 179.6 186.1 164.7 145.4 173.9 177.3 179.5 136.8 194.9 192 172.6 125 179.6 100.6 171.6 179 169 100.3 160.4 158 191.2 183.9 155.2 142.1 190.6 -34.13 221.6 171.5 115.8 186.4 148.5 176.3 169.3 137 146.3 124.5 100.7 91.33 95.43 84.7 89.31 74.11 58.62 72.32 68.3 66.52 55.41 67.15 58.19 56.07 58.26 76.23 89.26 66.39 40.84 40.15 36.04 30.31 35.26 33.21 35.57 32.44 27.19 35.55 20.36 21.34 25.07 23.82 14.77 16.19 15.76 -46.31
Average
1234
237.6 225.5 216.1 212 205.2 193.8 184.9 180.2 184.4 189.2 178.6 157.6 188.5 192.2 194.6 171 211.3 208.1 215.8 156.2 194.7 125.8 214.5 194 183.2 125.3 173.9 171.3 239 229.9 194.1 177.6 238.2 -28.44 277 214.3 144.8 232.9 185.6 220.4 211.6 171.2 182.9 155.7 125.9 114.2 119.3 105.9 111.6 92.64 73.27 90.41 85.38 83.15 69.26 83.94 72.74 70.09 72.82 95.29 111.6 82.99 51.05 50.19 45.05 37.88 44.08 41.51 44.46 40.55 33.99 44.43 25.46 26.67 31.33 29.77 18.46 20.23 19.71 -38.59
High
1234
242.5 230.4 227 222.8 212.9 199.8 192.4 184.1 187.9 198.2 197.1 174 208.1 212.1 214.8 205.3 233.2 229.7 258.9 187.5 214.9 150.9 257.4 214.2 202.2 150.4 191.9 189 286.8 275.9 232.9 213.1 285.9 -22.75 332.4 257.2 173.7 279.5 222.8 264.5 253.9 205.4 219.5 186.8 151.1 137 143.1 127 134 111.2 87.93 108.5 102.5 99.78 83.11 100.7 87.28 84.11 87.39 114.4 133.9 99.59 61.26 60.23 54.06 45.46 52.89 49.81 53.35 48.66 40.79 53.32 30.55 32.01 37.6 35.73 22.15 24.28 23.65 -30.87
Estimated EBIT
Low
1234
152.1 143.8 130.6 129.1 131.3 122.8 118.7 72.25 139.1 137.4 120.3 65.68 126.5 124.9 109.4 59.71 115 113.6 112.4 70.25 170.3 -130.1 112.4 126.6 117.8 70 109.4 105.7 129.9 119 105.6 83.47 69.86 -329.4 149.7 107 80.66 119.3 97.86 107.8 115.8 95.94 77.52 91.68 75.36 68.86 68.54 59.91 61.96 49.12 39.6 48.35 43.67 42.52 34.66 41.17 35.97 34.72 35.47 28.18 55.26 37.96 27.63 28.39 24.26 22.32 25.72 21.82 24.9 17.59 19.64 25.94 20.97 22.53 26.76 21.82 15.65 30.54 16.79 -47.93
Average
1234
155.3 147.4 141.2 138.6 134.1 126.7 120.9 90.31 173.9 171.8 150.4 82.1 158.1 156.2 136.7 74.64 143.7 142 140.5 87.81 212.9 -108.5 140.5 158.3 147.2 87.5 136.8 132.1 162.4 148.8 132 104.3 87.32 -274.5 187.1 133.8 100.8 149.2 122.3 134.8 144.7 119.9 96.9 114.6 94.2 86.07 85.68 74.89 77.45 61.41 49.5 60.44 54.58 53.15 43.32 51.47 44.96 43.41 44.34 35.23 69.07 47.45 34.54 35.49 30.33 27.9 32.15 27.28 31.12 21.98 24.55 32.42 26.21 28.16 33.45 27.28 19.56 38.17 20.98 -39.94
High
1234
158.5 150.6 148.4 145.6 139.2 130.6 125.8 108.4 208.7 206.1 180.5 98.52 189.7 187.4 164.1 89.56 172.4 170.3 168.6 105.4 255.5 -86.76 168.6 189.9 176.6 105 164.1 158.5 194.9 178.5 158.4 125.2 104.8 -219.6 224.6 160.5 121 179 146.8 161.7 173.7 143.9 116.3 137.5 113 103.3 102.8 89.86 92.94 73.69 59.4 72.53 65.5 63.78 51.99 61.76 53.95 52.09 53.2 42.27 82.89 56.94 41.45 42.59 36.39 33.48 38.58 32.73 37.35 26.38 29.46 38.9 31.45 33.8 40.14 32.73 23.47 45.8 25.18 -31.95
Estimated Net Income
Low
1234
148.7 138.6 128.4 133.5 129.5 115.4 106.3 94.64 49.37 126.1 76.6 86.03 44.88 114.6 69.64 78.21 40.8 104.2 63.39 65.7 65.89 -301 71.3 77.07 60.51 51.89 63.26 60.28 64.48 58.06 61.18 58.27 62.99 -491.6 69.25 80.28 68.34 75.41 74.34 62.04 56.17 60.42 43.25 45.92 47.57 46.08 40.19 40.31 39.99 29.59 30.01 28.59 25.2 24.1 20.54 20.87 16.9 17.15 16.37 -16.9 6.56 17.43 12.41 16.76 15.35 15.22 17.24 18.34 15.58 18.99 12.56 16.64 13.19 13.45 16.17 19.44 6.63 4.15 9.43 -93.98
Average
1234
152.6 142.3 131.9 137.2 133.1 118.7 109.5 118.3 61.71 157.6 95.75 107.5 56.1 143.3 87.05 97.77 51 130.3 79.24 82.12 82.36 -250.8 89.12 96.34 75.63 64.86 79.07 75.35 80.6 72.57 76.47 72.84 78.74 -409.6 86.57 100.3 85.43 94.26 92.92 77.55 70.22 75.53 54.06 57.4 59.47 57.6 50.24 50.38 49.98 36.98 37.51 35.74 31.5 30.12 25.68 26.08 21.13 21.44 20.46 -14.09 8.2 21.78 15.51 20.95 19.19 19.02 21.55 22.92 19.48 23.74 15.7 20.8 16.49 16.81 20.21 24.29 8.29 5.19 11.79 -78.32
High
1234
154.5 149.1 135.5 139 136.8 122.1 114.3 142 74.05 189.1 114.9 129.1 67.32 171.9 104.5 117.3 61.2 156.3 95.09 98.55 98.83 -200.6 106.9 115.6 90.76 77.83 94.89 90.42 96.72 87.09 91.76 87.41 94.49 -327.7 103.9 120.4 102.5 113.1 111.5 93.05 84.26 90.63 64.88 68.88 71.36 69.12 60.29 60.46 59.98 44.38 45.02 42.88 37.8 36.14 30.82 31.3 25.36 25.72 24.55 -11.27 9.84 26.14 18.61 25.14 23.03 22.83 25.85 27.5 23.37 28.49 18.83 24.96 19.79 20.17 24.25 29.15 9.95 6.23 14.14 -62.65
Estimated SGA Expenses
Low
1234
19.5 18.45 16.76 16.56 16.84 15.76 15.23 8.18 26.55 13.95 15.76 7.43 24.14 12.68 14.33 6.76 21.94 11.53 11.4 6.63 16.3 32.56 10.03 13.65 14.33 5.15 12 13.95 18.19 14.61 11.87 11.4 12.17 28.77 12.25 9.63 6.13 11.93 8.14 11.67 11.2 7.73 10.76 6.41 5.93 4.47 5.41 4.69 4.61 4.24 3.35 3.9 4.22 4.14 3.33 4.42 4.28 3.51 4.54 9.96 4.35 4.48 2.94 2.97 22.17 1.93 2.68 2.33 2.69 1.98 2.18 2.99 2.29 2.4 2.79 2.06 2.9 3.91 1.85 9.21
Average
1234
19.91 18.91 18.11 17.77 17.2 16.25 15.5 10.22 33.19 17.44 19.7 9.29 30.17 15.85 17.91 8.45 27.43 14.41 14.25 8.29 20.37 40.69 12.54 17.06 17.91 6.43 15 17.44 22.74 18.26 14.84 14.25 15.22 35.96 15.31 12.03 7.67 14.91 10.18 14.59 13.99 9.66 13.45 8.02 7.42 5.59 6.76 5.86 5.77 5.3 4.19 4.87 5.27 5.17 4.16 5.53 5.35 4.39 5.67 12.45 5.44 5.6 3.67 3.71 27.72 2.41 3.35 2.91 3.36 2.47 2.72 3.73 2.86 3 3.48 2.57 3.62 4.88 2.31 11.51
High
1234
20.33 19.31 19.03 18.68 17.85 16.75 16.13 12.27 39.82 20.93 23.64 11.15 36.2 19.02 21.49 10.14 32.91 17.29 17.1 9.95 24.44 48.83 15.04 20.47 21.49 7.72 18 20.93 27.29 21.91 17.8 17.1 18.26 43.15 18.37 14.44 9.2 17.9 12.21 17.51 16.79 11.6 16.14 9.62 8.9 6.71 8.11 7.04 6.92 6.36 5.03 5.85 6.33 6.21 4.99 6.63 6.42 5.27 6.8 14.94 6.53 6.73 4.41 4.45 33.26 2.89 4.03 3.49 4.03 2.97 3.27 4.48 3.44 3.6 4.18 3.08 4.34 5.86 2.78 13.82
Estimated EPS
Low
1234
0.483 0.45 0.417 0.433 0.42 0.374 0.345 0.299 0.308 0.299 0.277 0.254 0.496 0.351 0.345 0.297 0.42 0.387 0.384 0.403 0.366 0.138 0.355 0.375 0.348 0.363 0.337 0.351 0.46 0.4 0.3 0.26 0.42 1.14 0.52 0.39 0.26 0.48 0.34 0.54 0.35 0.31 0.42 0.51 0.38 0.34 0.35 0.3 0.29 0.26 0.21 0.24 0.21 0.22 0.17 0.2 0.18 0.17 0.18 0.32 0.24 0.27 0.11 0.17 0.21 0.14 0.2 0.18 0.25 0.14 0.18 0.28 0.16 0.18 0.27 0.14 0.19 0.17 0.15 1.22
Average
1234
0.495 0.462 0.428 0.445 0.432 0.385 0.355 0.319 0.35 0.333 0.308 0.282 0.552 0.39 0.384 0.33 0.467 0.43 0.427 0.448 0.407 0.153 0.395 0.417 0.387 0.403 0.375 0.39 0.57 0.5 0.37 0.32 0.53 1.43 0.65 0.49 0.33 0.6 0.43 0.67 0.44 0.39 0.52 0.64 0.48 0.42 0.44 0.37 0.36 0.32 0.26 0.3 0.26 0.27 0.21 0.25 0.23 0.21 0.23 0.41 0.3 0.33 0.14 0.21 0.26 0.18 0.25 0.23 0.31 0.17 0.22 0.35 0.2 0.23 0.34 0.17 0.24 0.21 0.19 1.52
High
1234
0.501 0.484 0.44 0.451 0.444 0.396 0.371 0.329 0.37 0.357 0.35 0.32 0.626 0.443 0.436 0.374 0.53 0.488 0.485 0.508 0.461 0.174 0.448 0.473 0.439 0.458 0.426 0.443 0.68 0.6 0.44 0.38 0.64 1.72 0.78 0.59 0.4 0.72 0.52 0.8 0.53 0.47 0.63 0.77 0.58 0.5 0.53 0.44 0.43 0.38 0.31 0.36 0.31 0.32 0.25 0.3 0.28 0.25 0.28 0.49 0.36 0.4 0.17 0.25 0.31 0.22 0.3 0.28 0.37 0.2 0.26 0.42 0.24 0.28 0.41 0.2 0.29 0.25 0.23 1.83
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program