Share count
28Mpeak FY2025
← All companies ← NHP Manual NHPBP → ← NHP REITs — Specialty & Diversified NHPBP →
NHPAP, National Healthcare Properties, Inc.
We are a real estate investment trust for U.S. federal income tax purposes.
Internalization and Reverse Stock Split Prior to September 27, 2024, our former advisor, Healthcare Trust Advisors, LLC (the "Advisor"), and its affiliated entities managed our day-to-day business and received compensation and fees for providing services to us.
Services provided by operators at our SHOPs are predominantly paid for by the residents directly or through private insurance and are therefore less dependent on government reimbursement programs such as Medicaid and Medicare.
The business
What it sells, where the money comes from, the kind of company it is.
Revenue · FY2025
$342M
−3.3% YoY · −2% 5-yr CAGR
Vital signs · TTM, with 5-yr average
Revenue $342M 5-yr avg $341M
Revenue $86M −0.2% vs yr-ago qtr
Operating margin 11.7% yr-ago 15.1%
Net income ($4M) yr-ago ($2M)
Net margin −5.0% yr-ago −1.8%
The business in brief
read the 10-K →What this business is and what moves its needle, from its own SEC filings.
- What it is
- Revenue is SHOP (66%) and OMF (34%).
- Situation
- Unprofitable. No sustained operating profit across the record; an earnings multiple has nothing to rest on. What the record does show is revenue, the gross-margin trajectory, and the burn against the cash on hand.
- What moves the needle
- Occupancy, rents, and the cost of debt. Read on funds from operations and net asset value, because GAAP depreciation distorts the earnings, and a property downturn meets a balance sheet built on leverage. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
- Is it a good business?
- Funds from operations per share do not form a clean trend in the record. The quality and location of the properties, the lease terms and occupancy, and the cost of the debt are what the 10-K settles, and no single ratio captures them.
Every line is arithmetic on the company's filings, shown in full in the sections below.
Where the money comes from
read the 10-K →SHOP is 66% of revenue, with OMF the other meaningful segment at 34%.
Revenue by reportable segment, FY2025
- SHOP66%$225M
- OMF34%$117M
From the segment footnote of the company's own 10-K. Shares are of total revenue; the profit bar shows each segment's share of segment operating profit, before unallocated corporate costs.
The record
Ten years of arithmetic, read across the cycle.
The record, 2016–2025
realized figures from each filing · older years to the left| 2016’16 | 2017’17 | 2018’18 | 2019’19 | 2020’20 | 2021’21 | 2022’22 | 2023’23 | 2024’24 | 2025’25 | TTMTTMMar 2026 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | |||||||||||
| $303M | $311M | $362M | $375M | $382M | $329M | $336M | $346M | $354M | $342M | $342M | RevenueRevenue |
| ($21M) | ($43M) | ($53M) | ($88M) | ($79M) | ($93M) | ($93M) | ($86M) | ($203M) | ($71M) | ($74M) | Net incomeNet inc. |
| Cash flow & returns | |||||||||||
| $77M | $35M | $31M | ($16M) | ($3M) | ($17M) | ($11M) | ($3M) | ($129M) | ($21M) | ($4M) | Funds from operationsFFO |
| Balance sheet | |||||||||||
| 98% | 221% | 181% | — | — | — | — | — | — | — | — | Dividend payout (FFO)Payout |
| $2.4B | $2.5B | $2.6B | $2.5B | $2.6B | $2.6B | $2.6B | $2.6B | $2.5B | $2.2B | $2.2B | Real estate (gross)RE gross |
| $2.2B | $2.4B | $2.4B | $2.3B | $2.3B | $2.2B | $2.2B | $2.1B | $1.9B | $1.7B | $1.7B | Total assetsAssets |
| — | 17% | 19% | 23% | 24% | 26% | 27% | 38% | 40% | — | — | Debt / assetsDebt/assets |
| $143M | $407M | $463M | $528M | $543M | $584M | $579M | $809M | $779M | $368M | $368M | Total debtDebt |
| $114M | $312M | $386M | $433M | $470M | $525M | $525M | $763M | $758M | $310M | $315M | Net debt / (cash)Net debt |
| -0.2× | -0.4× | -0.1× | -0.6× | -0.4× | -0.8× | -0.6× | -0.1× | -1.8× | 0.1× | 0.0× | Interest coverageInt. cov. |
| $1.5B | $1.3B | $1.2B | $1.1B | $957M | $1.0B | $993M | $894M | $685M | $600M | $592M | Shareholders’ equityEquity |
| Per share | |||||||||||
| 22.0M | 22.5M | 23.4M | 25.0M | 26.5M | 28.2M | 28.3M | 28.3M | 28.3M | 28.3M | 28.3M | Shares out (diluted)Shares |
| $3.49 | $1.54 | $1.30 | $-0.63 | $-0.11 | $-0.59 | $-0.39 | $-0.10 | $-4.55 | $-0.73 | $-0.15 | FFO / shareFFO/sh |
| $3.43 | $3.42 | $2.36 | $2.06 | $1.18 | $0.00 | $0.00 | — | — | — | $0.00 | Dividends / shareDiv/sh |
| $68.07 | $60.02 | $52.70 | $44.01 | $36.07 | $36.60 | $35.12 | $31.62 | $24.20 | $21.20 | $20.90 | Book value / shareBVPS |
Share counts before 2022 are restated ×1/4 for a stock split, so per-share figures sit on one basis.
Per-share growththe realized rate an owner's share compounded
| 9-yr | 5-yr | |
|---|---|---|
| Revenue / share | −1.4%/yr | −3.4%/yr |
| Capital spending / share | +12.9%/yr | +4.2%/yr |
| Book value / share | −12.2%/yr | −10.1%/yr |
The record, charted
FY2016–2025Each measure over its full record; the current point and the worst year marked. Share counts on the current split basis.
Revenue
$342Mlow FY2016
Quality & stewardship
Returns, the balance sheet, capital allocation, and pay.
Owner’s Scorecard
FY2025 10-K · source on SEC EDGAR →
Is it a good business?
- Funds from operations (FFO) ($21M)about $-0.73 per shareNet income ($71M) + depreciation $78M − gains on sale $28M
What this means
GAAP net income with property depreciation added back, because the buildings a REIT charges against earnings usually hold or grow their value. This, not net income, is what a REIT is actually priced on. It is an approximation here: where a filing reports gains on property sales, we remove them, the way the NAREIT definition does.
- Not enough data
What this means
FFO or dividends missing.
Is it sound?
- Not cleanly capturedIndustry peers: median 40%
What this means
This REIT tags its borrowings in a way the pipeline could not fully total, so we decline to show a leverage figure rather than a misleadingly low one. The debt schedule in the 10-K is where to read its true leverage.
- Thin(operating income + depreciation) ÷ interest $61MIndustry peers: median 4.0×
What this means
How many times the property cash earnings cover the interest bill. Comfortable coverage is what lets a REIT refinance through a tight credit market instead of being forced to sell into one.
Does AI threaten the moat?
Low contestabilityThe moat is physical, regulated or balance-sheet-funded, the kind AI cuts costs within but does not contest.
AI is unlikely to contest a moat that is physical, regulated or balance-sheet-funded; here it reads more as a cost tool than a threat.
Read from the filing's own risk factors, paired with the industry's structure under its SIC code; the durability is read above, the price below.
All figures as filed; the source filing is linked above.
Management, ownership & pay
read the proxy →From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.
| Fiscal year | Chief executive | Pay, as filed | “Actually paid” | Owner earnings |
|---|---|---|---|---|
| 2023 | Mr. Anderson | $154k | $154k | ($773K) |
| 2024 | Michael Anderson | $2.5M | $2.5M | ($102M) |
| 2025 | — | $6.5M | $7.4M | ($22M) |
Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years. A dash under the name means the filing tags the figure without naming the officer.
- Insider ownership<1%
The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.
- CEO pay ratio42:1
What the chief earns for every dollar the median employee makes, per the 2026 proxy. A high ratio alone settles nothing; some businesses are genuinely top-heavy in scarce skill. A runaway figure is where Buffett starts asking whether the board is doing its job.
- Stock-based compensation$4M
The slice of the business handed to employees in shares this year, 1% of revenue, equal to 114% of operating profit. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.
Peers, Healthcare REITs
The same industry, side by side on the REIT lens. Each figure is a through-cycle median, so a peak or trough year can’t distort it; the group median at the foot is the line to read each against.
| Company | Revenue | FFO margin | FFO / assets | Payout (FFO) | Debt / assets |
|---|---|---|---|---|---|
| HRHealthcare Realty Trust | $1.2B | 39% | 3.6% | 82% | 42% |
| SBRASabra Health Care REIT | $775M | 43% | 5.1% | 95% | 45% |
| CTRECareTrust REIT | $476M | 61% | 6.5% | 80% | 37% |
| NHPAPNational Healthcare Properties, Inc. | $342M | -2% | -0.3% | 181% | 25% |
| LTCLTC Properties | $263M | 57% | 6.4% | 88% | 45% |
| SILASila Realty Trust Inc. | $198M | 52% | 4.0% | 72% | 19% |
| XRNChiron Real Estate Inc. | $148M | 32% | 3.2% | 14% | — |
| CHCTCommunity Healthcare Trust Incorporated | $121M | 53% | 5.5% | 107% | 35% |
| Group median | — | 48% | 4.5% | 85% | 37% |
The price
What a price has to assume.
What the price implies
reverse-DCFA reit / real estate isn't read on an owner-earnings DCF; its economics live on the balance sheet (book value, the return earned on it, and the cash the assets throw off).
Cite: Owner Scorecard, "National Healthcare Properties, Inc. (NHPAP), the owner's record," https://ownerscorecard.com/c/NHPAP, data as of 2026-07-09.
Manual order: ← NHP its page in the Manual NHPBP →
Industry order: ← NHP the REITs — Specialty & Diversified chapter NHPBP →