All companies
HCA Healthcare logo
HealthcareHCA

HCA Healthcare (HCA) Financial Forecast Calculator

Interactive 5-year forecast and DCF for HCA Healthcare. Adjust revenue growth, gross margin, capex intensity, WACC, and terminal growth - see revenue, free cash flow, and enterprise value update in real time. Seeded from HCA Healthcare’s most recent SEC filings.

Revenue FY30
$87.21B
from $64.97B
FCF FY30
$27.68B
Margin 31.7%
Enterprise value
$396.63B
6.1× LTM revenue
Equity value
$355.53B
Net debt $41.10B
Revenue & free cash flow - history and 5-year forecast
Line (area)
Bars
Historicals from SEC EDGAR (grey). Forecast years (color) update live as you move the sliders.

Assumptions

Revenue growth (annual)
6.1%
-10.0%baseline 6.1%40.0%
Gross margin
45.0%
5.0%baseline 45.0%90.0%
Capex % of revenue
6.9%
0.0%baseline 6.9%30.0%
WACC (discount rate)
9.00%
4.0%baseline 9.0%18.0%
Terminal growth
2.50%
0.0%baseline 2.5%5.0%

Need this as an Excel model?

Keep iterating on the HCA Healthcare forecast in Excel. The downloadable sample has every assumption you see here plus a fully integrated income statement, balance sheet, cash flow, and debt schedule - five years of SEC historicals and live formulas in a fully editable workbook.

income_statement.xlsx
Income statement, brown brand palette
income_statement.xlsx
Income statement, green brand palette
income_statement.xlsx
Income statement, red brand palette

Frequently asked

What is HCA Healthcare's primary business model?+

HCA Healthcare operates as the largest for-profit provider of healthcare facilities in the United States, managing 190 hospitals and approximately 2,400 ambulatory sites. The company generates revenue through inpatient and outpatient services, compensated by various payers including Medicare, Medicaid, and commercial insurers.

How does HCA Healthcare generate its revenue?+

HCA Healthcare's consolidated revenue is primarily driven by patient volumes and the acuity of services provided across its facilities. The company leverages its local market density and scale to achieve operational efficiencies and negotiate favorable reimbursement rates with payers.

What are the key capital expenditure assumptions for HCA Healthcare's financial model?+

The financial model assumes HCA Healthcare's capital expenditure as a percentage of revenue is approximately 6.86%, aligning with its asset-heavy business model. Roughly 60% of this capex is allocated to growth initiatives such as new bed capacity and ambulatory centers, with the remainder for maintenance.

What is the assumed revenue growth rate for HCA Healthcare in financial projections?+

In the financial model, HCA Healthcare's revenue growth is assumed to be approximately 6.06%. This projection considers the company's ability to sustain volume-driven growth and manage margin expansion amidst factors like changing payer mixes and wage inflation.

What are important considerations for valuing HCA Healthcare using a Discounted Cash Flow (DCF) model?+

Key considerations for a DCF model include assessing the sustainability of HCA Healthcare's volume-driven growth and margin expansion, given its capital-intensive operations. Analysts must also account for its significant goodwill and intangibles, which stem from historical leveraged buyouts and continuous bolt-on acquisitions.

Can I download an Excel financial model for HCA Healthcare?+

Yes, an Excel financial model for HCA Healthcare is available for download, providing projections for the fiscal years 2026 through 2030. This model allows analysts to evaluate the company's equity valuation and assess its credit profile.

Have more financial modelling questions? Contact us

Go further

Build the financial model you need with Fina

Browse templates, examples, and downloadable Excel models for the analysis you are trying to build. If you can't find your model, ask Fina to build a model for your specific needs.

Start for free
Excel financial model spreadsheet preview showing Customer Rollforward
Fina interactive chat interface preview