As of 2024-12-12, the Intrinsic Value of National Healthcare Corp (NHC) is
29.83 USD. This NHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 122.70 USD, the upside of National Healthcare Corp is
-75.70%.
The range of the Intrinsic Value is 22.89 - 42.61 USD
29.83 USD
Intrinsic Value
NHC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
22.89 - 42.61 |
29.83 |
-75.7% |
| DCF (Growth 10y) |
24.85 - 42.86 |
31.25 |
-74.5% |
| DCF (EBITDA 5y) |
26.82 - 48.81 |
34.34 |
-72.0% |
| DCF (EBITDA 10y) |
28.71 - 49.99 |
36.09 |
-70.6% |
| Fair Value |
201.19 - 201.19 |
201.19 |
63.97% |
| P/E |
55.40 - 136.48 |
98.93 |
-19.4% |
| EV/EBITDA |
33.89 - 71.46 |
43.88 |
-64.2% |
| EPV |
199.68 - 254.03 |
226.85 |
84.9% |
| DDM - Stable |
63.23 - 150.20 |
106.72 |
-13.0% |
| DDM - Multi |
44.41 - 79.50 |
56.75 |
-53.8% |
NHC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,894.49 |
| Beta |
1.00 |
| Outstanding shares (mil) |
15.44 |
| Enterprise Value (mil) |
1,956.68 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.87% |
| Cost of Debt |
4.75% |
| WACC |
8.86% |