Stock Analysis on Net
Stock Analysis on Net

HCA Healthcare Inc. (NYSE:HCA)

This company has been moved to the archive! The financial data has not been updated since May 3, 2022.

Enterprise Value to EBITDA (EV/EBITDA)

Microsoft Excel

Earnings before Interest, Tax, Depreciation and Amortization (EBITDA)

HCA Healthcare Inc., EBITDA calculation

US$ in millions

Microsoft Excel
12 months ended: Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Net income attributable to HCA Healthcare, Inc. 6,956 3,754 3,505 3,787 2,216
Add: Net income attributable to noncontrolling interest 765 633 640 602 527
Add: Income tax expense 2,112 1,043 1,099 946 1,638
Earnings before tax (EBT) 9,833 5,430 5,244 5,335 4,381
Add: Interest expense 1,566 1,584 1,824 1,755 1,690
Earnings before interest and tax (EBIT) 11,399 7,014 7,068 7,090 6,071
Add: Depreciation and amortization 2,853 2,721 2,596 2,278 2,131
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,252 9,735 9,664 9,368 8,202

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).


A consistent upward trajectory in profitability is observed from 2017 through 2021, characterized by a period of steady growth followed by a substantial surge in the final fiscal year. The growth is evident across all reported profit levels, from EBITDA down to net income, indicating a strengthening of the overall financial position.

EBITDA Growth Trends
Earnings before interest, tax, depreciation and amortization exhibited continuous growth over the five-year period. From 2017 to 2020, EBITDA increased from US$ 8,202 million to US$ 9,735 million, reflecting a steady moderate expansion. A significant acceleration occurred in 2021, with EBITDA rising to US$ 14,252 million, representing a year-over-year increase of approximately 46%.
Operational Profitability and EBIT
Earnings before interest and tax (EBIT) followed a similar pattern of initial growth followed by stabilization. After rising from US$ 6,071 million in 2017 to US$ 7,090 million in 2018, EBIT remained relatively flat through 2020, fluctuating minimally around the US$ 7,000 million mark. This stagnation was broken in 2021, when EBIT surged to US$ 11,399 million, aligning with the broader increase in EBITDA.
Net Income and Bottom-Line Performance
Net income attributable to the company demonstrated the highest relative volatility. While it grew significantly between 2017 and 2018, it experienced a slight dip in 2019 before recovering and eventually spiking to US$ 6,956 million in 2021. This indicates that while operational cash flow (EBITDA) remained stable or grew, the final net profit was more susceptible to non-operational factors during the 2018-2020 period.
Analysis of Profitability Gaps
The variance between EBITDA and EBIT reveals a widening gap over time, suggesting an increase in depreciation and amortization expenses. Furthermore, the gap between EBIT and Net Income expanded significantly by 2021, though the overall efficiency of converting operational earnings into net profit improved substantially in the final year of the analysis.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?


Enterprise Value to EBITDA Ratio, Current

HCA Healthcare Inc., current EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Selected Financial Data (US$ in millions)
Enterprise value (EV) 99,463
Earnings before interest, tax, depreciation and amortization (EBITDA) 14,252
Valuation Ratio
EV/EBITDA 6.98
Benchmarks
EV/EBITDA, Competitors1
Abbott Laboratories 14.24
Elevance Health Inc. 8.16
Intuitive Surgical Inc. 34.08
Medtronic PLC 13.24
UnitedHealth Group Inc. 16.65
EV/EBITDA, Sector
Health Care Equipment & Services 14.56
EV/EBITDA, Industry
Health Care 19.78

Based on: 10-K (reporting date: 2021-12-31).

1 Click competitor name to see calculations.

If the company EV/EBITDA is lower then the EV/EBITDA of benchmark then company is relatively undervalued.
Otherwise, if the company EV/EBITDA is higher then the EV/EBITDA of benchmark then company is relatively overvalued.


Enterprise Value to EBITDA Ratio, Historical

HCA Healthcare Inc., historical EV/EBITDA calculation, comparison to benchmarks

Microsoft Excel
Dec 31, 2021 Dec 31, 2020 Dec 31, 2019 Dec 31, 2018 Dec 31, 2017
Selected Financial Data (US$ in millions)
Enterprise value (EV)1 109,659 91,822 85,468 82,972 69,421
Earnings before interest, tax, depreciation and amortization (EBITDA)2 14,252 9,735 9,664 9,368 8,202
Valuation Ratio
EV/EBITDA3 7.69 9.43 8.84 8.86 8.46
Benchmarks
EV/EBITDA, Competitors4
Abbott Laboratories 17.42 — — — —
Elevance Health Inc. 10.05 — — — —
Intuitive Surgical Inc. 44.10 — — — —
Medtronic PLC 24.41 — — — —
UnitedHealth Group Inc. 17.39 — — — —
EV/EBITDA, Sector
Health Care Equipment & Services 18.05 — — — —
EV/EBITDA, Industry
Health Care 14.33 — — — —

Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).

1 See details »

2 See details »

3 2021 Calculation
EV/EBITDA = EV ÷ EBITDA
= 109,659 ÷ 14,252 = 7.69

4 Click competitor name to see calculations.


Between 2017 and 2021, a consistent increase in both Enterprise Value (EV) and Earnings before interest, tax, depreciation and amortization (EBITDA) was observed, although the relationship between these two metrics shifted significantly in the final year of the period.

Enterprise Value Trends
The Enterprise Value exhibited a continuous upward trajectory, rising from 69,421 million USD in 2017 to 109,659 million USD in 2021. The growth was steady through 2020, followed by a substantial increase of approximately 19.4% between 2020 and 2021.
EBITDA Performance
Operational earnings grew incrementally from 8,202 million USD in 2017 to 9,735 million USD in 2020. A sharp acceleration occurred in 2021, with EBITDA increasing to 14,252 million USD, reflecting a significant expansion in earnings capacity during the final year.
EV/EBITDA Ratio Dynamics
The EV/EBITDA ratio experienced a gradual increase from 8.46 in 2017 to a peak of 9.43 in 2020, indicating that the enterprise valuation was growing at a faster rate than operational earnings during this window. However, in 2021, the ratio contracted to 7.69, the lowest point in the five-year sequence. This decline demonstrates that the surge in EBITDA growth in 2021 significantly outpaced the growth in Enterprise Value, resulting in a lower valuation multiple relative to the company's earnings power.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?