THC
Tenet Healthcare Corp
Price:  
177.74 
USD
Volume:  
854,065.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THC Intrinsic Value

267.70 %
Upside

What is the intrinsic value of THC?

As of 2025-07-15, the Intrinsic Value of Tenet Healthcare Corp (THC) is 653.50 USD. This THC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 177.74 USD, the upside of Tenet Healthcare Corp is 267.70%.

The range of the Intrinsic Value is 535.00 - 832.72 USD

Is THC undervalued or overvalued?

Based on its market price of 177.74 USD and our intrinsic valuation, Tenet Healthcare Corp (THC) is undervalued by 267.70%.

177.74 USD
Stock Price
653.50 USD
Intrinsic Value
Intrinsic Value Details

THC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 535.00 - 832.72 653.50 267.7%
DCF (Growth 10y) 602.94 - 905.66 724.04 307.4%
DCF (EBITDA 5y) 447.85 - 649.55 513.85 189.1%
DCF (EBITDA 10y) 533.88 - 748.87 609.38 242.9%
Fair Value 391.59 - 391.59 391.59 120.32%
P/E 209.27 - 676.89 427.20 140.4%
EV/EBITDA 209.54 - 582.37 331.90 86.7%
EPV 656.79 - 869.69 763.24 329.4%
DDM - Stable 98.21 - 197.52 147.87 -16.8%
DDM - Multi 289.77 - 475.10 361.79 103.6%

THC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 16,510.27
Beta 1.05
Outstanding shares (mil) 92.89
Enterprise Value (mil) 26,681.27
Market risk premium 4.60%
Cost of Equity 9.65%
Cost of Debt 5.53%
WACC 7.28%