Valuation Encompass Health Corporation

Equities

Market Closed - Nyse Other stock markets 02:30:02 12/12/2025 am IST			5-day change	1st Jan Change
106.85 ^USD	+0.42%		-5.48%	+15.70%

03/12	Encompass Health Announces the Opening of Encompass Health Rehabilitation Hospital of Lake Worth	CI
25/11	Encompass Health, Vanderbilt Health Plan 40-Bed Inpatient Rehab Hospital in Tennessee	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,222	6,493	5,968	6,688	9,304	10,751	-	-
Change	-	-21.03%	-8.08%	12.06%	39.12%	15.55%	-	-
Enterprise Value (EV) ¹	11,287	9,660	8,682	9,296	11,679	13,144	13,199	13,154
Change	-	-14.42%	-10.12%	7.08%	25.63%	12.55%	0.42%	-0.34%
P/E ratio	29x	15.9x	22.2x	19.2x	20.7x	19.9x	18.5x	17.5x
PBR	5.18x	3.4x	-	4.1x	4.5x	3.71x	3.31x	2.88x
PEG	-	0.4x	-0.6x	0.7x	0.7x	1x	2.55x	2.89x
Capitalization / Revenue	1.77x	1.27x	1.37x	1.39x	1.73x	1.81x	1.67x	1.55x
EV / Revenue	2.43x	1.89x	2x	1.94x	2.17x	2.22x	2.05x	1.89x
EV / EBITDA	13.1x	9.4x	10.6x	9.57x	10.6x	10.6x	9.81x	9.03x
EV / EBIT	18.3x	12.5x	15.1x	13.3x	14.5x	13.3x	12.3x	11.7x
EV / FCF	36.6x	51.7x	61.6x	34.7x	32.4x	25.2x	25.4x	15.8x
FCF Yield	2.74%	1.93%	1.62%	2.88%	3.09%	3.96%	3.94%	6.31%
Dividend per Share ²	1.12	1.12	-	0.6	0.64	0.72	0.7667	0.81
Rate of return	1.35%	1.72%	-	0.9%	0.69%	0.67%	0.72%	0.76%
EPS ²	2.85	4.11	2.7	3.47	4.46	5.38	5.77	6.12
Distribution rate	39.3%	27.3%	-	17.3%	14.3%	13.4%	13.3%	13.2%
Net sales ¹	4,644	5,122	4,349	4,801	5,373	5,931	6,443	6,953
EBITDA ¹	860.3	1,028	819.3	971.1	1,104	1,246	1,346	1,457
EBIT ¹	617.3	771.4	575.7	697.2	804.1	986.9	1,069	1,126
Net income ¹	284.2	412.2	271	352	455.7	550.5	595.5	642.6
Net Debt ¹	3,065	3,167	2,714	2,608	2,375	2,393	2,448	2,403
Reference price ²	82.69	65.26	59.81	66.72	92.35	106.85	106.85	106.85
Nbr of stocks (in thousands)	99,432	99,492	99,788	1,00,241	1,00,750	1,00,616	-	-
Announcement Date	26/01/21	01/02/22	07/02/23	07/02/24	06/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENCOMPASS HEALTH CORPORATION	19.78x	2.21x	10.51x	0.68%	1.07TCr
IHH HEALTHCARE	38.18x	3.36x	14.99x	1.21%	1.8TCr
AIER EYE HOSPITAL GROUP CO., LTD.	28.98x	4.45x	15.45x	1.45%	1.48TCr
APOLLO HOSPITALS ENTERPRISE LIMITED	53.64x	4.2x	28.53x	0.31%	1.12TCr
THE ENSIGN GROUP, INC.	29.5x	2.29x	19.53x	0.14%	998.38Cr
BANGKOK DUSIT MEDICAL SERVICES	18.51x	2.77x	11.21x	3.95%	958.85Cr
PURE HEALTH HOLDING	15.79x	1.35x	9.29x	1.17%	825.82Cr
FORTIS HEALTHCARE LIMITED	56.4x	7.15x	30.66x	0.16%	716.41Cr
RAMSAY HEALTH CARE LIMITED	26.16x	0.82x	6.8x	2.44%	542.76Cr
NARAYANA HRUDAYALAYA LIMITED	39.35x	5.16x	24.68x	0.27%	419.74Cr
Average	32.63x	3.38x	17.17x	1.18%	993.55Cr
Weighted average by Cap.	32.65x	3.37x	16.82x	1.19%