As of 2024-07-27, the Intrinsic Value of Tenet Healthcare Corp (THC) is
203.91 USD. This THC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 151.63 USD, the upside of Tenet Healthcare Corp is
%.
The range of the Intrinsic Value is 161.75 - 264.00 USD
203.91 USD
Intrinsic Value
THC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
161.75 - 264.00 |
203.91 |
34.5% |
| DCF (Growth 10y) |
200.54 - 308.52 |
245.28 |
61.8% |
| DCF (EBITDA 5y) |
206.73 - 270.65 |
236.71 |
56.1% |
| DCF (EBITDA 10y) |
237.24 - 314.60 |
273.07 |
80.1% |
| Fair Value |
459.43 - 459.43 |
459.43 |
202.99% |
| P/E |
247.28 - 669.76 |
420.90 |
177.6% |
| EV/EBITDA |
166.66 - 315.07 |
230.36 |
51.9% |
| EPV |
580.68 - 731.65 |
656.17 |
332.7% |
| DDM - Stable |
153.79 - 288.18 |
220.98 |
45.7% |
| DDM - Multi |
88.17 - 133.99 |
106.76 |
-29.6% |
THC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14,811.22 |
| Beta |
1.37 |
| Outstanding shares (mil) |
97.68 |
| Enterprise Value (mil) |
25,209.22 |
| Market risk premium |
4.60% |
| Cost of Equity |
10.79% |
| Cost of Debt |
6.28% |
| WACC |
7.63% |