GURUFOCUS.COM » STOCK LIST » Healthcare » Healthcare Providers & Services » Narayana Hrudayalaya Ltd (NSE:NH) » Definitions » Intrinsic Value: Projected FCF

Narayana Hrudayalaya (NSE:NH) Intrinsic Value: Projected FCF : ₹245.99 (As of May. 22, 2024)


View and export this data going back to 2016. Start your Free Trial

What is Narayana Hrudayalaya Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-22), Narayana Hrudayalaya's Intrinsic Value: Projected FCF is ₹245.99. The stock price of Narayana Hrudayalaya is ₹1283.85. Therefore, Narayana Hrudayalaya's Price-to-Intrinsic-Value-Projected-FCF of today is 5.2.

The historical rank and industry rank for Narayana Hrudayalaya's Intrinsic Value: Projected FCF or its related term are showing as below:

NSE:NH' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 2.39   Med: 4.01   Max: 19.32
Current: 5.22

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Narayana Hrudayalaya was 19.32. The lowest was 2.39. And the median was 4.01.

NSE:NH's Price-to-Projected-FCF is ranked worse than
89.74% of 312 companies
in the Healthcare Providers & Services industry
Industry Median: 1.295 vs NSE:NH: 5.22

Narayana Hrudayalaya Intrinsic Value: Projected FCF Historical Data

The historical data trend for Narayana Hrudayalaya's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Narayana Hrudayalaya Intrinsic Value: Projected FCF Chart

Narayana Hrudayalaya Annual Data
Trend Mar14 Mar15 Mar16 Mar17 Mar18 Mar19 Mar20 Mar21 Mar22 Mar23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 58.22 103.53 129.37 170.61 245.99

Narayana Hrudayalaya Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only - 245.99 - - -

Competitive Comparison of Narayana Hrudayalaya's Intrinsic Value: Projected FCF

For the Medical Care Facilities subindustry, Narayana Hrudayalaya's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Narayana Hrudayalaya's Price-to-Projected-FCF Distribution in the Healthcare Providers & Services Industry

For the Healthcare Providers & Services industry and Healthcare sector, Narayana Hrudayalaya's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Narayana Hrudayalaya's Price-to-Projected-FCF falls into.



Narayana Hrudayalaya Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Narayana Hrudayalaya's Free Cash Flow(6 year avg) = ₹2,214.21.

Narayana Hrudayalaya's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar23)*0.8)/Shares Outstanding (Diluted Average)
=(14.862653310476*2214.2114285714+21313.82*0.8)/203.099
=245.99

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Narayana Hrudayalaya  (NSE:NH) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Narayana Hrudayalaya's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=1283.85/245.98896508083
=5.22

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Narayana Hrudayalaya Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Narayana Hrudayalaya's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Narayana Hrudayalaya (NSE:NH) Business Description

Traded in Other Exchanges
Address
Hosur Road, Anekal Taluk, 261/A, 2nd Floor, Bommasandra Industrial Area, Bengaluru, KA, IND, 560099
Narayana Hrudayalaya Ltd is an India-based medical and healthcare service provider. It operates a chain of multispecialty, tertiary healthcare facilities. The hospital offers medical services in the field of dermatology, haematology, neurology, orthopaedics, paediatrics, cancer care, cardiology, pulmonology, and others. It also provides surgery services such as Cardiac Surgery, Neurosurgery, Thoracic Surgery, Renal Transplant and others. Imaging and radiology services, Physiotherapy sessions, and blood banks service are some of the diagnostics and support provided by the hospital. It has business operations in India and the Rest of the world, of which maximum revenue is generated from the business operations in India.

Narayana Hrudayalaya (NSE:NH) Headlines

No Headlines