Previous Close | $14.93 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Select Medical Holdings Corporation operates in the healthcare services sector, specializing in post-acute care, outpatient rehabilitation, and occupational health services. The company generates revenue primarily through its network of specialty hospitals and outpatient clinics, catering to patients requiring intensive rehabilitation or chronic condition management. Its diversified service portfolio includes physical therapy, sports medicine, and workplace health programs, positioning it as a key player in the value-based care continuum. Select Medical differentiates itself through clinical excellence, strategic partnerships with health systems, and a focus on outcomes-driven care delivery. The company operates in a highly fragmented market but maintains a competitive edge through scale, operational efficiency, and payer relationships. Its market position is reinforced by long-term contracts with employers and insurers, providing revenue stability amid industry shifts toward cost containment and integrated care models.
Select Medical reported $5.19 billion in revenue for FY 2024, with net income of $214 million, reflecting a 4.1% net margin. Diluted EPS stood at $1.66, supported by $517.9 million in operating cash flow. Capital expenditures totaled $222.2 million, indicating disciplined reinvestment in facility upgrades and technology. The company’s ability to convert revenue into cash flow underscores operational efficiency in a reimbursement-sensitive environment.
The company’s earnings power is driven by its asset-light outpatient segment and high-acuity specialty hospitals, which command premium reimbursement rates. ROIC remains robust due to optimized bed utilization and cost controls, though leverage from its $2.7 billion debt load tempers capital efficiency. Free cash flow generation supports debt servicing and selective growth initiatives, balancing reinvestment with financial flexibility.
Select Medical’s balance sheet shows $59.7 million in cash against $2.7 billion in total debt, reflecting a leveraged but manageable structure. The debt-to-equity ratio suggests reliance on financing for expansion, though operating cash flow coverage provides liquidity. Absent significant near-term maturities, the company maintains adequate headroom under covenants, with leverage metrics aligned to industry norms for healthcare services firms.
Organic growth is fueled by demographic tailwinds and outpatient demand, with acquisitions supplementing market penetration. The $0.32 annual dividend per share, yielding ~1.5%, signals a conservative payout policy, prioritizing deleveraging and reinvestment. Same-facility revenue growth trends align with industry recovery post-pandemic, though labor cost pressures remain a monitorable headwind.
Trading at a forward P/E in line with peers, SEM’s valuation reflects expectations of mid-single-digit revenue growth and margin stability. Market pricing appears to discount regulatory risks and reimbursement pressures, with upside tied to operational execution and strategic partnerships. The stock’s modest dividend yield suggests investor focus on capital appreciation over income.
Select Medical’s scalable platform and clinical differentiation position it to benefit from aging demographics and value-based care adoption. Near-term challenges include labor inflation and payer mix shifts, but long-term prospects remain favorable due to its niche expertise and diversified payor base. Strategic partnerships and telehealth integration could further enhance its competitive moat in post-acute care.
10-K filing (CIK: 0001320414), company investor relations
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |