THC
Tenet Healthcare Corp
Price:  
131.13 
USD
Volume:  
1,110,226.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

THC Intrinsic Value

%
Upside

As of 2024-05-26, the Intrinsic Value of Tenet Healthcare Corp (THC) is 196.40 USD. This THC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 131.13 USD, the upside of Tenet Healthcare Corp is %.

The range of the Intrinsic Value is 157.33 - 251.01 USD

131.13 USD
Stock Price
196.40 USD
Intrinsic Value
Intrinsic Value Details

THC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 157.33 - 251.01 196.40 49.8%
DCF (Growth 10y) 195.29 - 293.65 236.50 80.4%
DCF (EBITDA 5y) 192.38 - 238.29 206.87 57.8%
DCF (EBITDA 10y) 223.72 - 282.95 245.44 87.2%
Fair Value 459.43 - 459.43 459.43 250.36%
P/E 233.43 - 557.69 382.22 191.5%
EV/EBITDA 153.13 - 272.20 196.64 50.0%
EPV 569.31 - 706.28 637.80 386.4%
DDM - Stable 149.28 - 271.73 210.50 60.5%
DDM - Multi 84.94 - 124.95 101.45 -22.6%

THC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,808.78
Beta 1.51
Outstanding shares (mil) 97.68
Enterprise Value (mil) 23,206.78
Market risk premium 4.60%
Cost of Equity 11.23%
Cost of Debt 6.28%
WACC 7.81%