DCF Tool


Tenet Healthcare Corp. – General Medical and Surgical Hospitals
tenet healthcare corporation is a diversified healthcare services company with 115,000 employees united around a common mission: to help people live happier, healthier lives. through its subsidiaries, partnerships and joint ventures, including united surgical partners international, the company operates general acute care and specialty hospitals, ambulatory surgery centers, urgent care centers and other outpatient facilities. tenet’s conifer health solutions subsidiary provides technology-enabled performance improvement and health management solutions to hospitals, health systems, integrated delivery networks, physician groups, self-insured organizations and health plans.
Analysis Results
Intrinsic Value $1,229.30
Latest Price $69.43
Relative Value 94% undervalued
Thoughts on this result? Let us know.
Cash Flow (Billions)
Analysis Parameters
New Ticker
Analysis Details
Growth Rate Projection

An exponential growth model was fit to the past cash flow data, giving more weight to more recent years. This model determined a growth rate estimate of 17.9%.

Weighted Average Cost of Capital (WACC)

The calculated WACC is 6.2%. This value is used as the default discount rate.

Value of Future Flows

Assuming a growth rate of 17.9%, the cash flows for the next 5 years are projected.

The present value of each year's flow is adjusted to present value using the discount rate.

Year Future flow (billion) Present value (billion)
2023 3.21 3.03
2024 3.79 3.36
2025 4.47 3.74
2026 5.27 4.15
2027 6.22 4.61
Terminal Value

Assuming a growth rate after the projection years of 2.0%, the terminal value of the company would be 152 billion. This corresponds to a present value of 106 billion.

Intrinsic Value Per Share

The total present value of the projected cash flows is 18.9 billion. Adding in the terminal value gives a total present value of 125 billion.

There are presently 102.0 million outstanding shares, so the intrinsic value per share is 1229.3.

Financial Statements

The following data was to determine the past cash flows.

Current Assets 5,981,000,000
Current Cash 858,000,000
Current Liabilities 4,476,000,000
Current Debt 145,000,000
Non-Cash Working Capital (NCWC) 792,000,000
Change in NCWC 1,055,000,000
EBIT 2,628,000,000
Tax Provision 344,000,000
Depreciation and Amortization 841,000,000
Capital Expenditure -762,000,000
Unlevered Free Cash Flow 3,089,357,142
Current Assets 7,075,000,000
Current Cash 2,364,000,000
Current Liabilities 5,109,000,000
Current Debt 135,000,000
Non-Cash Working Capital (NCWC) -263,000,000
Change in NCWC -262,000,000
EBIT 2,627,000,000
Tax Provision 411,000,000
Depreciation and Amortization 855,000,000
Capital Expenditure -658,000,000
Unlevered Free Cash Flow 1,990,126,588
Current Assets 7,147,000,000
Current Cash 2,446,000,000
Current Liabilities 4,847,000,000
Current Debt 145,000,000
Non-Cash Working Capital (NCWC) -1,000,000
Change in NCWC -786,000,000
EBIT 2,309,000,000
Tax Provision -97,000,000
Depreciation and Amortization 857,000,000
Capital Expenditure -540,000,000
Unlevered Free Cash Flow 1,840,000,000
Current Assets 5,081,000,000
Current Cash 262,000,000
Current Liabilities 4,205,000,000
Current Debt 171,000,000
Non-Cash Working Capital (NCWC) 785,000,000
Change in NCWC -53,000,000
EBIT 1,854,000,000
Tax Provision 153,000,000
Depreciation and Amortization 850,000,000
Capital Expenditure -670,000,000
Unlevered Free Cash Flow 1,022,682,432
Current Assets 4,636,000,000
Current Cash 411,000,000
Current Liabilities 3,857,000,000
Current Debt 470,000,000
Non-Cash Working Capital (NCWC) 838,000,000
Change in NCWC 62,000,000
EBIT 1,767,000,000
Tax Provision 176,000,000
Depreciation and Amortization 802,000,000
Capital Expenditure -617,000,000
Unlevered Free Cash Flow 1,527,314,553
Current Assets 5,573,000,000
Current Cash 611,000,000
Current Liabilities 4,332,000,000
Current Debt 146,000,000
Non-Cash Working Capital (NCWC) 776,000,000
Change in NCWC 78,000,000
EBIT 1,533,000,000
Tax Provision 219,000,000
Depreciation and Amortization 870,000,000
Capital Expenditure -707,000,000
Unlevered Free Cash Flow 1,774,000,000
Current Assets 5,257,000,000
Current Cash 716,000,000
Current Liabilities 4,034,000,000
Current Debt 191,000,000
Non-Cash Working Capital (NCWC) 698,000,000
Change in NCWC 64,000,000
EBIT 1,563,000,000
Tax Provision 67,000,000
Depreciation and Amortization 850,000,000
Capital Expenditure -875,000,000
Unlevered Free Cash Flow 1,179,737,903
Current Assets 5,171,000,000
Current Cash 356,000,000
Current Liabilities 4,308,000,000
Current Debt 127,000,000
Non-Cash Working Capital (NCWC) 634,000,000
Change in NCWC -425,000,000
EBIT 1,479,000,000
Tax Provision 68,000,000
Depreciation and Amortization 797,000,000
Capital Expenditure -842,000,000
Unlevered Free Cash Flow 310,583,333
Current Assets 4,717,000,000
Current Cash 193,000,000
Current Liabilities 3,577,000,000
Current Debt 112,000,000
Non-Cash Working Capital (NCWC) 1,059,000,000
Change in NCWC 241,000,000
EBIT 1,103,000,000
Tax Provision 49,000,000
Depreciation and Amortization 849,000,000
Capital Expenditure -933,000,000
Unlevered Free Cash Flow 892,333,333
Current Assets 3,710,000,000
Current Cash 113,000,000
Current Liabilities 2,928,000,000
Current Debt 149,000,000
Non-Cash Working Capital (NCWC) 818,000,000
Change in NCWC 170,000,000
EBIT 797,000,000
Tax Provision -65,000,000
Depreciation and Amortization 545,000,000
Capital Expenditure -691,000,000
Unlevered Free Cash Flow 821,000,000
Current Assets 2,681,000,000
Current Cash 364,000,000
Current Liabilities 1,763,000,000
Current Debt 94,000,000
Non-Cash Working Capital (NCWC) 648,000,000
Change in NCWC 153,000,000
EBIT 773,000,000
Tax Provision 125,000,000
Depreciation and Amortization 430,000,000
Capital Expenditure -508,000,000
Unlevered Free Cash Flow 558,703,592

This analysis is provided for informational purposes only and does not constitute financial or investing advice. For more information on the advantages and limitations of DCF analysis see background. This information is provided on an "as is" basis. No warranty, expressed or implied, is made regarding accuracy, adequacy, completeness, legality, reliability or usefulness of any information. By using this site you agree that under no circumstances shall Valuation Tools LLC be held liable for any loss or damage caused by information obtained from this website including any articles, data, videos, its social media accounts, or any other materials.