THC
Tenet Healthcare Corp
Price:  
140.47 
USD
Volume:  
682,655.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THC Intrinsic Value

55.20 %
Upside

As of 2025-02-10, the Intrinsic Value of Tenet Healthcare Corp (THC) is 218.08 USD. This THC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 140.47 USD, the upside of Tenet Healthcare Corp is 55.20%.

The range of the Intrinsic Value is 171.62 - 286.96 USD

140.47 USD
Stock Price
218.08 USD
Intrinsic Value
Intrinsic Value Details

THC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 171.62 - 286.96 218.08 55.2%
DCF (Growth 10y) 212.03 - 335.67 262.04 86.5%
DCF (EBITDA 5y) 187.26 - 250.35 211.20 50.4%
DCF (EBITDA 10y) 227.17 - 306.15 258.72 84.2%
Fair Value 563.24 - 563.24 563.24 300.97%
P/E 225.73 - 545.65 351.29 150.1%
EV/EBITDA 168.12 - 340.01 236.29 68.2%
EPV 632.58 - 818.04 725.31 416.3%
DDM - Stable 188.19 - 378.66 283.42 101.8%
DDM - Multi 85.72 - 139.44 106.59 -24.1%

THC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 13,358.70
Beta 1.09
Outstanding shares (mil) 95.10
Enterprise Value (mil) 22,135.70
Market risk premium 4.60%
Cost of Equity 10.52%
Cost of Debt 5.77%
WACC 7.34%