NHC
National Healthcare Corp
Price:  
100.20 
USD
Volume:  
59,240.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NHC Intrinsic Value

-69.60 %
Upside

As of 2025-02-13, the Intrinsic Value of National Healthcare Corp (NHC) is 30.48 USD. This NHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 100.20 USD, the upside of National Healthcare Corp is -69.60%.

The range of the Intrinsic Value is 23.63 - 42.34 USD

100.20 USD
Stock Price
30.48 USD
Intrinsic Value
Intrinsic Value Details

NHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.63 - 42.34 30.48 -69.6%
DCF (Growth 10y) 26.54 - 46.04 33.71 -66.4%
DCF (EBITDA 5y) 27.98 - 52.76 36.90 -63.2%
DCF (EBITDA 10y) 30.94 - 57.59 40.52 -59.6%
Fair Value 201.19 - 201.19 201.19 100.78%
P/E 60.34 - 131.66 97.52 -2.7%
EV/EBITDA 30.91 - 72.42 42.39 -57.7%
EPV 222.90 - 325.11 274.00 173.5%
DDM - Stable 63.33 - 141.11 102.22 2.0%
DDM - Multi 46.07 - 80.22 58.55 -41.6%

NHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,547.09
Beta 1.09
Outstanding shares (mil) 15.44
Enterprise Value (mil) 1,609.28
Market risk premium 4.60%
Cost of Equity 7.51%
Cost of Debt 4.75%
WACC 7.51%