Valuation HCA Healthcare, Inc.

Stocks

Market Closed - NYSE Other stock markets 01:30:02 17/07/2026 am IST			After hours 05:30:00 am
385.74 ^USD	+1.82%		378.47	-1.88%

17/07	Intuitive Surgical beats quarterly estimates on strong demand for its robotic systems	RE
15/07	RBC Capital Adjusts Price Target on HCA Healthcare to $435 From $534, Maintains Outperform Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	79,908	67,841	72,450	76,027	1,06,535	85,572	-	-
Change	-	-15.1%	6.79%	4.94%	40.13%	-19.68%	-	-
Enterprise Value (EV) ¹	1,13,036	1,05,017	1,11,108	1,17,125	1,51,987	1,31,973	1,31,784	1,33,106
Change	-	-7.09%	5.8%	5.42%	29.76%	-13.17%	-0.14%	1%
P/E	12.1x	12.5x	14.3x	13.6x	16.5x	12.9x	11.7x	10.6x
PBR	-90.5x	-25.6x	-40.5x	-30x	-17.4x	-15.6x	-14.3x	-14.1x
PEG	-	-1.32x	-15.21x	0.9x	0.6x	2.26x	1.1x	1x
Capitalization / Revenue	1.36x	1.13x	1.12x	1.08x	1.41x	1.09x	1.04x	0.99x
EV / Revenue	1.92x	1.74x	1.71x	1.66x	2.01x	1.68x	1.61x	1.54x
EV / EBITDA	8.94x	8.7x	8.73x	8.44x	9.76x	8.32x	7.97x	7.66x
EV / EBIT	11.5x	11.5x	11.5x	11.1x	12.6x	10.8x	10.4x	9.94x
EV / FCF	21x	25.4x	23.7x	20.8x	19.8x	17x	17.9x	18.7x
FCF Yield	4.76%	3.93%	4.22%	4.81%	5.06%	5.87%	5.58%	5.36%
Dividend per Share ²	1.92	2.24	2.4	2.64	2.88	3.1	3.254	3.557
Rate of return	0.75%	0.93%	0.89%	0.88%	0.62%	0.8%	0.84%	0.92%
EPS ²	21.16	19.15	18.97	22	28.33	29.95	33.02	36.53
Distribution rate	9.07%	11.7%	12.7%	12%	10.2%	10.4%	9.85%	9.74%
Net sales ¹	58,752	60,233	64,968	70,603	75,600	78,501	82,006	86,310
EBITDA ¹	12,644	12,067	12,726	13,882	15,566	15,863	16,542	17,385
EBIT ¹	9,791	9,098	9,649	10,570	12,043	12,177	12,649	13,391
Net income ¹	6,956	5,643	5,242	5,760	6,784	6,701	7,010	7,325
Net Debt ¹	33,128	37,176	38,658	41,098	45,452	46,400	46,212	47,533
Reference price ²	256.92	239.96	270.68	300.15	466.86	385.74	385.74	385.74
Nbr of stocks (in thousands)	3,11,023	2,82,717	2,67,661	2,53,297	2,28,194	2,21,840	-	-
Announcement Date	27/01/22	27/01/23	30/01/24	24/01/25	27/01/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HCA HEALTHCARE, INC.	12.65x	1.66x	8.22x	0.82%	8.4TCr
CVS HEALTH CORPORATION	16.9x	0.47x	10.1x	2.51%	14TCr
FRESENIUS SE & CO. KGAA	12.48x	1.43x	8.68x	2.72%	2.69TCr
QUEST DIAGNOSTICS INCORPORATED	20.99x	2.3x	11.62x	1.59%	2.23TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	28.91x	5.33x	22.48x	2.41%	1.98TCr
TENET HEALTHCARE CORPORATION	7.62x	1.22x	5.77x	-.--%	1.66TCr
REDE D'OR SÃO LUIZ S.A.	16.03x	1.5x	7.65x	4.38%	1.56TCr
DAVITA INC.	15.84x	1.82x	8.75x	0.72%	1.49TCr
FRESENIUS MEDICAL CARE AG	13.97x	1.03x	5.8x	3.28%	1.28TCr
MAX HEALTHCARE INSTITUTE LIMITED	55.77x	9.34x	35.22x	0.18%	1.12TCr
Average	20.12x	2.61x	12.43x	1.86%	3.59TCr
Weighted average by Cap.	17.08x	1.63x	10.60x	1.91%