NHC
National Healthcare Corp
Price:  
96.27 
USD
Volume:  
69,001.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NHC Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of National Healthcare Corp (NHC) is 59.13 USD. This NHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 96.27 USD, the upside of National Healthcare Corp is %.

The range of the Intrinsic Value is 50.35 - 72.95 USD

96.27 USD
Stock Price
59.13 USD
Intrinsic Value
Intrinsic Value Details

NHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 50.35 - 72.95 59.13 -38.6%
DCF (Growth 10y) 56.17 - 80.33 65.61 -31.9%
DCF (EBITDA 5y) 39.35 - 88.46 62.16 -35.4%
DCF (EBITDA 10y) 47.19 - 92.80 67.49 -29.9%
Fair Value 108.79 - 108.79 108.79 13.01%
P/E 70.94 - 113.67 93.23 -3.2%
EV/EBITDA 29.42 - 82.69 63.23 -34.3%
EPV 242.57 - 320.94 281.76 192.7%
DDM - Stable 35.29 - 71.53 53.41 -44.5%
DDM - Multi 51.56 - 80.11 62.65 -34.9%

NHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,477.74
Beta 0.52
Outstanding shares (mil) 15.35
Enterprise Value (mil) 1,371.53
Market risk premium 4.60%
Cost of Equity 7.55%
Cost of Debt 4.83%
WACC 7.54%