Valuation HCA Healthcare, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 10:56:34 09/02/2026 pm IST			5-day change	1st Jan Change
498.10 ^USD	-0.71%		+0.22%	+6.65%

05:33pm	Bernstein Adjusts Price Target on HCA Healthcare to $541 From $503, Maintains Market Perform Rating	MT
05:32pm	Argus Adjusts Price Target on HCA Healthcare to $530 From $560, Maintains Buy Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	55,649	79,908	67,841	72,450	76,027	1,14,483	1,14,483	-
Change	-	43.59%	-15.1%	6.79%	4.94%	50.58%	0%	-
Enterprise Value (EV) ¹	84,860	1,13,036	1,05,017	1,11,108	1,17,125	1,51,987	1,61,817	1,62,487
Change	-	33.2%	-7.09%	5.8%	5.42%	29.76%	1.72%	0.41%
P/E ratio	15x	12.1x	12.5x	14.3x	13.6x	16.5x	16.5x	15.1x
PBR	98.8x	-90.5x	-25.6x	-40.5x	-30x	-21.7x	-17.6x	-16.3x
PEG	-	0.1x	-1.32x	-15.21x	0.9x	0.6x	1.6x	1.64x
Capitalization / Revenue	1.08x	1.36x	1.13x	1.12x	1.08x	1.41x	1.46x	1.39x
EV / Revenue	1.65x	1.92x	1.74x	1.71x	1.66x	2.01x	2.06x	1.97x
EV / EBITDA	8.45x	8.94x	8.7x	8.73x	8.44x	9.76x	10.1x	9.7x
EV / EBIT	11.6x	11.5x	11.5x	11.5x	11.1x	12.6x	13.1x	12.6x
EV / FCF	13.3x	21x	25.4x	23.7x	20.8x	19.8x	24.4x	22.1x
FCF Yield	7.54%	4.76%	3.93%	4.22%	4.81%	5.06%	4.1%	4.53%
Dividend per Share ²	0.43	1.92	2.24	2.4	2.64	2.862	3.074	3.195
Rate of return	0.26%	0.75%	0.93%	0.89%	0.88%	0.57%	0.61%	0.64%
EPS ²	10.93	21.16	19.15	18.97	22	28.33	30.47	33.28
Distribution rate	3.93%	9.07%	11.7%	12.7%	12%	10.3%	10.1%	9.6%
Net sales ¹	51,533	58,752	60,233	64,968	70,603	75,600	78,679	82,537
EBITDA ¹	10,037	12,644	12,067	12,726	13,882	15,566	16,004	16,750
EBIT ¹	7,316	9,791	9,098	9,649	10,570	12,043	12,359	12,874
Net income ¹	3,754	6,956	5,643	5,242	5,760	6,784	6,832	7,147
Net Debt ¹	29,211	33,128	37,176	38,658	41,098	45,452	47,334	48,004
Reference price ²	164.46	256.92	239.96	270.68	300.15	501.69	501.69	501.69
Nbr of stocks (in thousands)	3,38,375	3,11,023	2,82,717	2,67,661	2,53,297	2,28,194	2,28,194	-
Announcement Date	02/02/21	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.	18.12x	2.1x	10.27x	0.57%	11TCr
CVS HEALTH CORPORATION	-279.29x	0.4x	9.28x	3.52%	9.95TCr
FRESENIUS SE & CO. KGAA	18.63x	1.73x	10.32x	2.22%	3.31TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	36.84x	7.05x	29.11x	1.94%	2.39TCr
LABCORP HOLDINGS INC.	23.75x	1.99x	11.61x	1.04%	2.3TCr
QUEST DIAGNOSTICS INCORPORATED	22.2x	2.42x	12.08x	1.61%	2.12TCr
TENET HEALTHCARE CORPORATION	13.11x	1.31x	6.15x	-.--%	1.77TCr
REDE D'OR SÃO LUIZ S.A.	20.07x	1.79x	9.59x	7.84%	1.76TCr
UNIVERSAL HEALTH SERVICES, INC.	9.96x	1.04x	6.99x	0.37%	1.37TCr
FRESENIUS MEDICAL CARE AG	13.02x	1.04x	5.64x	3.63%	1.33TCr
Average	-10.36x	2.09x	11.11x	2.27%	3.77TCr
Weighted average by Cap.	-59.09x	1.82x	10.89x	2.08%