As of 2024-07-27, the Intrinsic Value of National Healthcare Corp (NHC) is 39.10 USD. This NHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 135.76 USD, the upside of National Healthcare Corp is %.

The range of the Intrinsic Value is 33.70 - 47.47 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	33.70 - 47.47	39.10	-71.2%
DCF (Growth 10y)	38.12 - 53.20	44.06	-67.5%
DCF (EBITDA 5y)	41.21 - 66.76	53.15	-60.9%
DCF (EBITDA 10y)	43.90 - 69.79	55.56	-59.1%
Fair Value	131.96 - 131.96	131.96	-2.80%
P/E	60.84 - 116.34	92.15	-32.1%
EV/EBITDA	40.40 - 76.18	54.10	-60.2%
EPV	239.38 - 313.56	276.47	103.6%
DDM - Stable	42.59 - 85.11	63.85	-53.0%
DDM - Multi	50.62 - 77.96	61.32	-54.8%