Brookdale Senior Living Inc. (NYSE: BKD)

Sector: Healthcare Industry: Medical Care Facilities CIK: 0001332349
Market Cap 2.55 Bn
P/B -378.72
P/E -8.31
P/S 0.79
ROIC (Qtr) -0.21
Div Yield % 0.00
Rev 1y % (Qtr) 3.70
Total Debt (Qtr) 5.50 Bn
Debt/Equity (Qtr) -816.73

About

Brookdale Senior Living Inc., often recognized by its ticker symbol BKD, is a prominent player in the senior living industry, operating and managing a vast network of 652 communities across 41 states as of December 31, 2023. The company's portfolio spans the most attractive sectors of senior living, including independent living, assisted living, memory care, and continuing care retirement communities (CCRCs). Brookdale's mission is to enhance the lives of those it serves through compassion, respect, excellence, and integrity. Brookdale's business...

Read more

Price action

Investment thesis

Bull case

  • Operating cash flow of 228.69M provides strong 17.28x coverage of stock compensation 13.23M, indicating sustainable incentive practices.
  • Tangible assets of 5.99B provide exceptional 96.43x coverage of deferred revenue 62.07M, showing strong service capability backing.
  • Operating cash flow of 228.69M provides strong 3.68x coverage of deferred revenue 62.07M, indicating service delivery capability.
  • Operating cash flow of 228.69M fully covers other non-current liabilities 7.18M by 31.84x, showing strong long-term stability.
  • Tangible assets of 5.99B provide robust 16.33x coverage of other current liabilities 366.60M, indicating strong asset backing.

Bear case

  • Operating cash flow of 228.69M barely covers its investment activities of (555.90M), with a coverage ratio of -0.41, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Cash reserves of 331.33M provide limited coverage of acquisition spending of (411.31M), which is -0.81x, suggesting aggressive expansion might strain liquidity if market conditions deteriorate.
  • Operating earnings of (57.71M) show weak coverage of depreciation charges of 386.07M, with a -0.15 ratio indicating high capital intensity and potential reinvestment needs.
  • Free cash flow of 42.51M provides weak coverage of capital expenditures of 186.18M, with a 0.23 ratio suggesting additional external financing needs for growth initiatives.
  • High depreciation of 386.07M relative to operating cash flow of 228.69M, which is 1.69x suggests significant maintenance capital requirements affecting free cash flow.

Peer comparison

Companies in the Medical Care Facilities
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 HCA HCA Healthcare, Inc. 114.88 Bn 18.11 1.54 46.35 Bn
2 THC Tenet Healthcare Corp 18.07 Bn 13.34 0.87 13.19 Bn
3 UHS Universal Health Services Inc 14.64 Bn 10.65 0.86 5.11 Bn
4 FMS Fresenius Medical Care AG 14.10 Bn 16.69 0.61 14.98 Bn
5 EHC Encompass Health Corp 12.55 Bn 19.95 2.17 2.66 Bn
6 ENSG Ensign Group, Inc 10.08 Bn 30.72 2.09 2.16 Bn
7 DVA Davita Inc. 8.90 Bn 11.53 0.67 12.78 Bn
8 CHE Chemed Corp 6.38 Bn 22.87 2.52 0.14 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 1.30 1.26
EV to Cash from Ops. EV/CFO 34.11 12.78
EV to Debt EV to Debt 1.42 12.10
EV to EBIT EV/EBIT -135.16 10.74
EV to EBITDA EV/EBITDA 20.82 16.04
EV to Free Cash Flow [EV/FCF] EV/FCF 183.51 18.02
EV to Market Cap EV to Market Cap 3.03 432.64
EV to Revenue EV/Rev 2.42 2.77
Price to Book Value [P/B] P/B -382.20 -1.92
Price to Earnings [P/E] P/E -8.39 5.13
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 0.10
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 -13.44
Dividend per Basic Share Div per Share (Qtr) 0.00 0.27
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 5.42
Interest Coverage Int. cover (Qtr) -0.23 -97.94
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 11.95 -114.65
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -0.22 65.22
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.97
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -248.60 -46.98
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -2.69 75.97
EBIT Growth (1y) % EBIT 1y % (Qtr) -255.35 -61.19
EBT Growth (1y) % EBT 1y % (Qtr) -53.26 -115.48
EPS Growth (1y) % EPS 1y % (Qtr) -40.86 -24.32
FCF Growth (1y) % FCF 1y % (Qtr) 169.49 309.51
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 8.38 17.88
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.54 1.04
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.04
Cash Ratio Cash Ratio (Qtr) 0.52 0.39
Current Ratio Curr Ratio (Qtr) 0.84 1.39
Debt to Equity Ratio Debt/Equity (Qtr) -816.73 -13.19
Interest Cover Ratio Int Coverage (Qtr) -0.23 -97.94
Times Interest Earned Times Interest Earned (Qtr) -0.23 -97.94
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 10.20 -95.81
EBIT Margin % EBIT Margin % (Qtr) -1.79 -94.97
EBT Margin % EBT Margin % (Qtr) -9.43 -105.60
Gross Margin % Gross Margin % (Qtr) 19.80 23.31
Net Profit Margin % Net Margin % (Qtr) -9.50 -106.14