investorscraft@gmail.com

Intrinsic ValueHCA Healthcare, Inc. (0J1R.L)

Previous Close£482.85
Intrinsic Value
Upside potential
Previous Close
£482.85

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

HCA Healthcare, Inc. is a leading provider of comprehensive healthcare services in the United States, operating a diversified network of hospitals, outpatient facilities, and specialized care centers. The company generates revenue primarily through patient care services, including inpatient and outpatient treatments, diagnostic procedures, and emergency care. Its extensive footprint includes 182 hospitals and numerous freestanding facilities, positioning it as one of the largest for-profit healthcare providers in the U.S. HCA Healthcare serves a broad patient base, leveraging economies of scale to maintain cost efficiencies while delivering high-quality care. The company operates in a highly regulated and competitive industry, where its scale, operational expertise, and integrated service offerings provide a competitive edge. Its market position is reinforced by strategic locations in high-growth regions and partnerships with physicians and payers, ensuring steady patient inflows and revenue stability. HCA Healthcare’s focus on operational excellence and technology adoption further strengthens its ability to adapt to evolving healthcare demands.

Revenue Profitability And Efficiency

HCA Healthcare reported revenue of $70.6 billion for the latest fiscal year, reflecting its dominant position in the healthcare sector. Net income stood at $5.76 billion, with a diluted EPS of $22, underscoring robust profitability. The company generated $10.51 billion in operating cash flow, demonstrating strong cash conversion capabilities. Capital expenditures of $4.88 billion highlight ongoing investments in facility upgrades and expansion, ensuring long-term growth.

Earnings Power And Capital Efficiency

HCA Healthcare’s earnings power is evident in its consistent profitability and efficient capital deployment. The company’s ability to generate substantial operating cash flow supports its growth initiatives and debt management. With a focus on high-margin services and operational leverage, HCA maintains a disciplined approach to capital allocation, balancing reinvestment with shareholder returns.

Balance Sheet And Financial Health

HCA Healthcare’s balance sheet reflects a solid financial position, with $1.93 billion in cash and equivalents. However, total debt of $45.24 billion indicates significant leverage, common in capital-intensive healthcare operations. The company’s strong cash flow generation provides ample coverage for debt servicing and strategic investments, ensuring financial stability despite the high debt load.

Growth Trends And Dividend Policy

HCA Healthcare has demonstrated steady growth, driven by organic expansion and strategic acquisitions. The company’s dividend policy, with a dividend per share of $2.7, reflects a commitment to returning capital to shareholders while maintaining flexibility for reinvestment. Growth trends are supported by demographic tailwinds and increasing demand for healthcare services, positioning HCA for sustained revenue growth.

Valuation And Market Expectations

With a market capitalization of $90.46 billion, HCA Healthcare trades at a premium, reflecting its leadership in the healthcare sector. The company’s beta of 1.47 indicates higher volatility relative to the market, typical for healthcare stocks. Market expectations are anchored on HCA’s ability to maintain growth and profitability amid regulatory and competitive pressures.

Strategic Advantages And Outlook

HCA Healthcare’s strategic advantages include its scale, operational expertise, and diversified service offerings. The company is well-positioned to capitalize on long-term healthcare demand, supported by its investments in technology and facility upgrades. While regulatory and cost pressures persist, HCA’s focus on efficiency and quality care provides a resilient foundation for future growth.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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