investorscraft@gmail.com

Intrinsic Value of HCA Healthcare, Inc. (HCA)

Previous Close$329.94
Intrinsic Value
Upside potential
Previous Close
$329.94

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %2.5NaN
Revenue, $60233NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m51135NaN
Operating income, $m9098NaN
EBITDA, $m12096NaN
Interest expense (income), $mNaN
Earnings before tax, $m7389NaN
Tax expense, $m1746NaN
Net income, $m5643NaN

BALANCE SHEET

Cash and short-term investments, $m908NaN
Total assets, $m52438NaN
Adjusted assets (=assets-cash), $m51530NaN
Average production assets, $m34416NaN
Working capital, $m3741NaN
Total debt, $m38084NaN
Total liabilities, $m52511NaN
Total equity, $m-73NaN
Debt-to-equity ratio-521.699NaN
Adjusted equity ratio-0.012NaN

CASH FLOW

Net income, $m5643NaN
Depreciation, amort., depletion, $m2998NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m8522NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-4395NaN
Free cash flow, $m12917NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m3741
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount