investorscraft@gmail.com

Intrinsic Value of Select Medical Holdings Corporation (SEM)

Previous Close$14.93
Intrinsic Value
Upside potential
Previous Close
$14.93

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

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.

Revenue Profitability And Efficiency

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.

Earnings Power And Capital Efficiency

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.

Balance Sheet And Financial Health

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.

Growth Trends And Dividend Policy

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.

Valuation And Market Expectations

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.

Strategic Advantages And Outlook

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.

Sources

10-K filing (CIK: 0001320414), company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount