investorscraft@gmail.com

Intrinsic ValueArdent Health Partners, LLC (ARDT)

Previous Close$8.17
Intrinsic Value
Upside potential
Previous Close
$8.17

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

Ardent Health Partners, LLC operates as a leading healthcare provider, specializing in acute care hospitals, surgical facilities, and outpatient services across select U.S. markets. The company generates revenue primarily through patient care services, including inpatient and outpatient procedures, emergency care, and specialty treatments. Its vertically integrated model allows for cost efficiencies and coordinated care delivery, positioning it competitively in regional markets where it maintains strong physician relationships and community trust. Ardent differentiates itself through a focus on operational excellence, strategic partnerships with payors, and investments in high-growth service lines such as cardiovascular and orthopedic care. The healthcare sector's demand tailwinds, driven by aging demographics and chronic disease prevalence, support its long-term growth prospects. However, reimbursement pressures and regulatory complexities remain key challenges. Ardent’s market position is bolstered by its localized approach, targeting underserved areas with limited competition, while leveraging scale in purchasing and technology adoption to maintain margins.

Revenue Profitability And Efficiency

Ardent reported revenue of $5.97 billion for FY 2024, with net income of $210.3 million, reflecting a net margin of approximately 3.5%. Operating cash flow stood at $315 million, while capital expenditures totaled $187.5 million, indicating disciplined reinvestment in facilities and technology. The diluted EPS of $1.58 suggests moderate profitability, though margin pressures from labor costs and inflationary headwinds may persist.

Earnings Power And Capital Efficiency

The company’s earnings power is supported by stable patient volumes and pricing discipline, though operating leverage is tempered by high fixed costs inherent in healthcare. Capital efficiency appears balanced, with capex directed toward growth initiatives and maintenance. Free cash flow generation, after accounting for capex, provides flexibility for debt reduction or strategic acquisitions.

Balance Sheet And Financial Health

Ardent’s balance sheet shows $556.8 million in cash and equivalents against $2.28 billion in total debt, implying a leveraged but manageable position. The absence of dividends suggests a focus on deleveraging or reinvestment. Liquidity appears adequate, but interest coverage and debt maturity profiles would require closer scrutiny to assess refinancing risks.

Growth Trends And Dividend Policy

Growth is likely driven by organic volume increases and selective market expansions, with no current dividend policy. The company’s reinvestment strategy prioritizes capacity upgrades and service-line diversification, aligning with industry shifts toward outpatient care. Historical performance suggests steady but cyclical revenue growth, influenced by regional healthcare demand.

Valuation And Market Expectations

Trading at a P/E multiple derived from its $1.58 EPS, Ardent’s valuation reflects market expectations of mid-single-digit earnings growth, tempered by sector-wide margin pressures. Comparables analysis relative to peers would clarify whether its regional focus commands a premium or discount.

Strategic Advantages And Outlook

Ardent’s strategic advantages include its regional density, operational expertise, and payer partnerships, which mitigate competitive threats. The outlook remains cautiously optimistic, contingent on executing cost containment and navigating reimbursement dynamics. Long-term success hinges on adapting to value-based care models and technological adoption in a rapidly evolving industry.

Sources

Company filings (CIK: 0001756655), estimated FY 2024 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