HCA
HCA Healthcare Inc
Price:  
362.58 
USD
Volume:  
2,004,637.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCA Intrinsic Value

34.90 %
Upside

What is the intrinsic value of HCA?

As of 2025-07-16, the Intrinsic Value of HCA Healthcare Inc (HCA) is 489.09 USD. This HCA valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 362.58 USD, the upside of HCA Healthcare Inc is 34.90%.

The range of the Intrinsic Value is 379.56 - 659.08 USD

Is HCA undervalued or overvalued?

Based on its market price of 362.58 USD and our intrinsic valuation, HCA Healthcare Inc (HCA) is undervalued by 34.90%.

362.58 USD
Stock Price
489.09 USD
Intrinsic Value
Intrinsic Value Details

HCA Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 379.56 - 659.08 489.09 34.9%
DCF (Growth 10y) 465.97 - 766.12 584.07 61.1%
DCF (EBITDA 5y) 388.15 - 547.80 473.20 30.5%
DCF (EBITDA 10y) 472.56 - 661.92 568.87 56.9%
Fair Value 358.19 - 358.19 358.19 -1.21%
P/E 302.80 - 438.32 364.66 0.6%
EV/EBITDA 267.84 - 440.42 349.99 -3.5%
EPV 858.08 - 1,118.38 988.23 172.6%
DDM - Stable 188.09 - 379.43 283.76 -21.7%
DDM - Multi 284.86 - 455.26 351.12 -3.2%

HCA Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 89,267.20
Beta 0.36
Outstanding shares (mil) 246.20
Enterprise Value (mil) 132,783.20
Market risk premium 4.60%
Cost of Equity 8.15%
Cost of Debt 4.98%
WACC 6.81%