Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
775.76 USD1,236.85 USD1,770.88 USD
-64.92%
1,236.85 USDCurrent price is 64.9% below the base model value.
H
US
HCA.US · HCA Healthcare, Inc.
US · US
Latest price433.88 USD
30D-12.58%
Vs. base value-55.6%
Research summary
HCA.US latest organized financial period shows revenue grew +7.08% YoY and net income grew +17.78% YoY. Current price is about 434 USD, while the model base case is about 978 USD; the current price sits -55.6% versus the base case. No structured non-recurring items are identified, so valuation defaults to reported figures. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue76B USD
Net income7B USD
Free cash flow8B USD
Operating cash flow13B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:29
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price433.88 USD
Base value978.20 USD
Vs. base-55.6%
Price date2026/04/29
643.84 USD978.20 USD1,319.92 USD
-55.65%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
511.92 USD719.54 USD868.95 USD
-39.7%
719.54 USDCurrent price is 39.7% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.2%
Current price implies roughly -0.2% annualized FCF growth.
-0.2%Current price implies roughly -0.2% annualized FCF growth.
Excluded
Earnings Power Value
Estimates earnings power value without assuming growth.
---
-
-Operating income data is insufficient.
Updated: 2026/04/29 15:29
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
No structured non-recurring items identified. Valuation currently defaults to reported figures and does not claim one-time gains have been removed.
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 76B USD | 7B USD | - | 8B USD | 28.33 | - |
| 2024/12/31 | Annual | 71B USD | 6B USD | - | 6B USD | 22 | - |
| 2023/12/31 | Annual | 65B USD | 5B USD | - | 5B USD | 18.97 | - |
| 2022/12/31 | Annual | 60B USD | 6B USD | - | 4B USD | 19.15 | - |
| 2021/12/31 | Annual | 59B USD | 7B USD | - | 5B USD | 21.16 | - |
Ad placement