EN DE

National HealthCare Corporation (NHC) Fair Value & Analysis

Healthcare · US · Market cap $3.3B · ISIN US6359061008

What is National HealthCare Corporation really worth?

NH National HealthCare Corporation logo National HealthCare Corporation NHC · US
Price$221.64
Fair Value$157.66
Upside−28.9%
Quality72/100

A solid business, but trading 41% above our fair value of $157.66.

Watch National HealthCare Corporation for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Strengths

Healthy Growth (revenue 5y +9.0 %/yr)
Low debt · generates free cash flow

Risks

!Thin margins · 8.1% net margin
!Mixed vs. peers (6/15)
!Moderate moat 46/100
!Weak on future: 11 out of 100
!Weak on dividend: 23 out of 100

For context

·1.16% dividend yield
Evidence: High Range $112.37 – $196.69

Fair value as of: Sep 3, 2026

From 26 valuation models · updated yesterday

Share price +6.5% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • A high-quality business (quality 72/100), yet the market already pays well above fair value. Quality at a full price, with little margin of safety.
  • The price sits above even our optimistic bull case ($196.69). The favourable scenario is already priced in.

Price vs Fair Value (5 years)

$236.75 $48.06 Fair Value $157.66 Jun 2021 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 3, 2026.

How to read this chart

60‑month range $48.06 – $236.75 · fair‑value band $112.37 – $196.69 · the $221.64 price screens above the $157.66 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 3, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

National HealthCare Corporation (NHC) currently trades at $221.64, while our model-based Fair Value estimate is $157.66, implying the stock looks roughly 40.6% overvalued today. The Quality Score stands at 72/100 (solid quality), in the Healthcare sector. Bull case: the DCF Models group reads highest at a median of $150.36 per share, and 0 of the 26 models we run sit above the $221.64 price. Bear case: the Dividend Discount group reads lowest at $33.33, and 26 of the 26 models stay below the price. Evidence for this calculation is high.

Over the trailing twelve months, National HealthCare Corporation generated revenue of $1.5B at a net margin of 8.1%. Revenue grew 2.2% year over year. It earns a return on equity of 12.0%. The balance sheet holds a net cash position of $23.9M. Fundamentals as of Sep 3, 2026

Our scenario range runs from $112.37 (bear case) to $196.69 (bull case); at $221.64, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high and 140% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at −7% fair-value upside, at −29%, NHC screens richer than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly $3.61 per share, which is 2.3 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
FCF DCF $104.30 $150.36 $215.33 80
Growth DCF $106.31 $147.86 $203.42 79
Owner Earnings $90.85 $130.67 $186.83 77
All 26 models by family
DCF Models
FCF DCF $104.30 $150.36 $215.33 80
Owner Earnings $90.85 $130.67 $186.83 77
5Y Revenue Exit $91.44 $135.90 $191.10 73
5Y EBITDA Exit $112.03 $173.37 $243.01 75
5Y P/E Exit $112.11 $173.52 $236.03 71
10Y Revenue Exit $93.04 $133.57 $184.93 67
10Y EBITDA Exit $108.10 $158.63 $222.69 68
10Y P/E Exit $108.15 $158.73 $217.61 64
Earnings-Based
Graham-Dodd $52.25 $140.94 $184.57 65
Lynch FV $27.59 $39.42 $51.24 61
PEG = 1.0 $27.59 $39.42 $51.24 57
EPV $65.33 $74.86 $83.07 74
Dividend Discount
Gordon GGM $21.76 $43.36 $65.66 67
DDM Multi-Stage $21.76 $33.33 $45.14 66
Multiples
P/E Multiple $126.78 $169.04 $211.30 63
P/S Multiple $97.97 $130.62 $163.28 58
P/B Multiple $97.97 $130.62 $163.28 55
EV/EBIT $122.12 $161.15 $200.18 66
EV/EBITDA $131.65 $173.86 $216.07 67
EV/Revenue $88.60 $124.41 $160.23 54
Asset-Based
NCAV (Graham) $34.21 $45.84 $68.42 54
Growth DCF
Growth DCF $106.31 $147.86 $203.42 79
Rev-Margin DCF $91.44 $136.81 $187.27 73
Economic Profit
Residual Income $61.18 $69.38 $118.57 74
ROIC Compounder $65.33 $77.64 $93.24 72
Growth Earnings
Growth-Adj P/E $99.60 $142.29 $184.98 67

Widest divergence: DCF Models ($150.36) versus Dividend Discount ($33.33). Highest evidence: FCF DCF (80).

Notify me when NHC reaches fair value

Put NHC on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

P/E ratio 28.2
P/S ratio 2.24 P/E × margin
EPS (TTM) $7.87 price ÷ EPS = P/E 28.2
Dividend yield 1.2% payout 32.5%
Net margin 7.9% FY2025
Return on equity 12.0% TTM
More key figures
Profitability
Return on assets (EBIT) 5.1% avg 5y
Operating margin 8.5% TTM
Growth
Revenue (TTM) $1.5B TTM
Revenue growth (YoY) +2.2% 3y avg +12.0%
EPS growth (YoY) +9.7%
Balance sheet & cash flow
Free cash flow $149M FY2025
Net cash $23.9M FY2025

Figures from reported company fundamentals · as of Sep 3, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 72/100

Of which business quality 73 · Market factors (momentum, volatility) 85

Profitability 63
Margins and returns on capital today
Quality Growth 77
Are margins and returns improving?
Cashflow 61
Earnings quality: real cash, not paper profit
Fin. Strength 85
Balance sheet, leverage, solvency risk
Investment 77
Disciplined investing over empire-building
Low Volatility 74
Calm price path (market factor)
Momentum 84
Price trend over the last 3–12 months (market factor)
52W Momentum 100
Distance to the 52-week high (market factor)
Net Issuance 78
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

National HealthCare Corporation engages in the operation of services to skilled nursing facilities, assisted and independent living facilities, homecare and hospice agencies, and health hospitals. It operates through two segments: Inpatient and Homecare and Hospice Services.

Full company description

National HealthCare Corporation engages in the operation of services to skilled nursing facilities, assisted and independent living facilities, homecare and hospice agencies, and health hospitals. It operates through two segments: Inpatient and Homecare and Hospice Services. The company's skilled nursing facilities offer licensed therapy services, nutrition services, social services, activities, and housekeeping and laundry services, as well as medical services prescribed by physicians; and rehabilitative services, such as physical, speech, respiratory, and occupational therapy for patients recovering from strokes, heart attacks, orthopedic conditions, neurological illnesses, or other illnesses, injuries, or disabilities. It provides medical specialty units comprise memory care units and sub-acute nursing units that provide specialized care and programs for persons with Alzheimer's or related disorders; and assisted living facilities offer personal care services and assistance with general activities of daily living, such as dressing, bathing, meal preparation, and medication management. Its independent living facilities offers specially designed residential units for the active and ambulatory elderly and provide various ancillary services for residents, including restaurants, activity rooms and social areas; and behavioral health services to both adults and geriatric patients with psychiatric, emotional, and addictive disorders. In addition, the company homecare agencies assist those who wish to stay at home or in assisted living residences but still require some degree of medical care or assistance with daily activities; hospice agencies that provides hospice and palliative care; and operates pharmacies, as well as managed care insurance solutions. Further, the company offers management, accounting, and financial services; and leases its properties to third party operators. The company was founded in 1971 and is based in Murfreesboro, Tennessee.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

National HealthCare Corporation reported revenue of $1.5B in FY2025 versus $1.0B in FY2021, a compound +10.6%/yr. Reported net income was $120M in FY2025, compounding −3.5%/yr from FY2021.

Growth Quality 83/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$1.5B
Latest YoY
+16.4%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+12.0%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+9.0%
Avg. revenue growth/yr (34Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.4%
Value creation/yr (5Y) Earnings growth per share (CAGR 5 years) plus dividend yield: value created per share and year.
+12.8% (11.6 + 1.2)
Revenue +10.6%/yr
FY21 $1.0B
FY22 $1.1B
FY23 $1.1B
FY24 $1.3B
FY25 $1.5B
Net income −3.5%/yr
FY21 $139M
FY22 $22.4M
FY23 $66.8M
FY24 $102M
FY25 $120M
Character of growth · EPS growth decomposed (2014-2025) +6.3 % p.a.
Revenue per share +3.6 %

of which total revenue +4.3 % · buybacks/dilution −0.7 %

EBIT margin +0.0 %
Tax rate +2.0 %
Residual (interest, one-offs) +0.6 %

Annual growth per factor. These are factors, not summands: multiplied they give the EPS growth rate, added they do not quite. Start and end points are 3-year averages (details on hover).

NHC screens 41% overvalued. Compare with HCA Healthcare, Inc →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "National HealthCare Corporation Fair Value". https://www.fairvalue-calculator.com/stock/NHC

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Medical Care Facilities · 256 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 72 · Top 25%
Fair Value upside −29% · Below median
Return on equity (TTM) 12% · Above median
Return on assets 5% · Above median
Net margin (TTM) 8% · Above median
Operating margin (TTM) 8% · Below median
Revenue growth 2% · Below median
Dividend yield (TTM) 1.2% · Below median
Debt / equity 0.03× · Lower than median

Valuation Multiples vs Medical Care Facilities median · lower = cheaper

P/E (TTM) 28.2× · Pricier than median
P/B 3.07× · Pricier than 75% of peers
P/S (TTM) 2.15× · Pricier than 75% of peers
P/FCF 22.1× · Pricier than 75% of peers
EV/EBITDA 18.3× · Pricier than 75% of peers
PEG 0.82× · Cheaper than 75% of peers

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE0 · sector 23
FUTURE11 · sector 26
PAST48 · sector 30
HEALTH99 · sector 90
DIVIDEND23 · sector 43

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Sep 3, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc HCA $417.82 $547.67 +31%
Fresenius SE FRE €45.25 €32.15 −29%
Dr. Sulaiman Al Habib Medical Services Group 4013 241.00 SAR 112.37 SAR −53%
IHH Healthcare Berhad, an investment holding company, Q0F 2.67 SGD 1.44 SGD −46%
Tenet Healthcare Corporation THC $266.80 $330.25 +24%
DaVita Inc DVA $180.68 $186.49 +3%
Apollo Hospitals Enterprise Limited APOLLOHOSP ₹8,818 ₹2,955 −66%
Fresenius Medical Care AG FME €39.92 €71.28 +79%
Aier Eye Hospital Group 300015 ¥8.25 ¥7.67 −7%
Max Healthcare Institute Limited MAXHEALTH ₹1,005 ₹284.87 −72%

Compare National HealthCare Corporation with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is National HealthCare Corporation (NHC) overvalued or undervalued?
As of Sep 3, 2026, our model estimates a fair value of $157.66 versus a price of $221.64, about −29% upside (overvalued).
What is the fair value of NHC?
Our model-based fair value for National HealthCare Corporation is $157.66 (as of Sep 3, 2026), built from audited fundamentals. The current price: $221.64.
What is the quality score of NHC?
National HealthCare Corporation has a Quality Score of 72/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of National HealthCare Corporation (NHC)?
National HealthCare Corporation reported trailing-twelve-month revenue of about $1.5B (latest available figure, as of Sep 3, 2026).
What is the net profit margin of NHC?
The net profit margin of National HealthCare Corporation is about 8.1%, meaning it keeps roughly 8.1% of revenue as net income. Based on the latest reported figures.
Does National HealthCare Corporation pay a dividend?
National HealthCare Corporation currently shows a dividend yield of about 1.16% relative to its recent price (as of Sep 3, 2026).
Free · no account needed

Watch National HealthCare Corporation in the live analysis

One click puts National HealthCare Corporation on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.