National HealthCare Corporation logo NHC - National HealthCare Corporation

Price: -- --
AlphaVal

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 80% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Overvalued Strong
Trading 83.2% above fair value
Current Price $222.70
Bear Case $97.23 56.3% downside ($97.23 - $222.70) / $222.70 = -56.3% $7.67 × 13x P/E
Fair Value $121.53 45.4% downside ($121.53 - $222.70) / $222.70 = -45.4% $7.67 × 16x P/E
Bull Case $145.84 34.5% downside ($145.84 - $222.70) / $222.70 = -34.5% $7.67 × 19x P/E

Adjust Assumptions

15.8x
7.67$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 29.0x

Plain-Language Summary

Applying a 16x P/E to adjusted EPS of $7.67, the base-case value is $121.53 per share. DDM cross-check: $56.13.

Warnings

Dividend-based valuation: $56.13 (below our primary estimate by 54%). Large gaps may signal the dividend doesn't reflect full earning power.

Key Risks

  • Growth DCF inappropriate — terminal value assumptions dominate
  • EV/EBITDA misleading for regulated businesses where capex is mandated
  • Regulatory risk is a fat tail not visible in normal multiples