NHC
National Healthcare Corp
Price:  
103.20 
USD
Volume:  
36,941.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

NHC Intrinsic Value

%
Upside

As of 2024-06-17, the Intrinsic Value of National Healthcare Corp (NHC) is 39.12 USD. This NHC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 103.20 USD, the upside of National Healthcare Corp is %.

The range of the Intrinsic Value is 33.31 - 48.48 USD

103.20 USD
Stock Price
39.12 USD
Intrinsic Value
Intrinsic Value Details

NHC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 33.31 - 48.48 39.12 -62.1%
DCF (Growth 10y) 37.65 - 54.39 44.08 -57.3%
DCF (EBITDA 5y) 34.78 - 66.79 47.90 -53.6%
DCF (EBITDA 10y) 38.59 - 70.19 51.16 -50.4%
Fair Value 131.96 - 131.96 131.96 27.87%
P/E 60.26 - 103.46 91.39 -11.4%
EV/EBITDA 35.72 - 75.77 46.41 -55.0%
EPV 236.00 - 320.02 278.01 169.4%
DDM - Stable 41.97 - 87.22 64.60 -37.4%
DDM - Multi 49.82 - 80.00 61.36 -40.5%

NHC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,589.28
Beta 0.49
Outstanding shares (mil) 15.40
Enterprise Value (mil) 1,495.30
Market risk premium 4.60%
Cost of Equity 7.62%
Cost of Debt 4.83%
WACC 7.62%