Projected Income Statement: Community Health Systems, Inc.

Forecast Balance Sheet: Community Health Systems, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Net Debt 1 11,633 11,517 11,449 11,415 10,136 9,484 9,221 9,266
Change - -1% -0.59% -0.3% -11.2% -6.43% -2.77% 0.49%
Announcement Date 2/16/22 2/15/23 2/20/24 2/18/25 2/18/26 - - -
1USD in Million
Estimates

Cash Flow Forecast: Community Health Systems, Inc.

Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
CAPEX 1 469 415 467 360 335 368.5 374.9 383.9
Change - -11.51% 12.53% -22.91% -6.94% 9.99% 1.75% 2.41%
Free Cash Flow (FCF) 1 -600 -115 - 120 208 22 222.3 -
Change - 80.83% - - 73.33% -89.42% 910.45% -100%
Announcement Date 2/16/22 2/15/23 2/20/24 2/18/25 2/18/26 - - -
1USD in Million
Estimates

Forecast Financial Ratios: Community Health Systems, Inc.

Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026 2027 2028

Profitability

         
EBITDA Margin (%) - 15.92% 12.01% 11.63% 12.19% 12.22% 11.49% 11.63% 11.53%
EBIT Margin (%) - 11.55% 7.63% 7.59% 8.34% 8.81% 7.76% 8.3% 8.45%
EBT Margin (%) - 4.03% 2.86% 1.66% -2.24% 5.8% 2.65% 1.23% 1.32%
Net margin (%) - 1.86% 0.38% -1.06% -4.08% 4.08% 0.08% -0.81% -0.47%
FCF margin (%) - -4.85% -0.94% - 0.95% 1.67% 0.19% 1.93% -
FCF / Net Income (%) - -260.87% -250% - -23.26% 40.86% 244.66% -237.68% -

Profitability

         
ROA 2.28% 5.12% 3.01% 3.73% 3.7% 4.96% - - -
ROE -45.08% -39.48% -23.19% -2.05% 33.82% -62.77% - - -

Financial Health

         
Leverage (Debt/EBITDA) - 5.91x 7.86x 7.88x 7.41x 6.64x 7.21x 6.87x 6.79x
Debt / Free cash flow - -19.39x -100.15x - 95.12x 48.73x 431.09x 41.48x -

Capital Intensity

         
CAPEX / Current Assets (%) - 3.79% 3.4% 3.74% 2.85% 2.68% 3.22% 3.25% 3.24%
CAPEX / EBITDA (%) - 23.82% 28.31% 32.14% 23.38% 21.95% 28.01% 27.95% 28.12%
CAPEX / FCF (%) - -78.17% -360.87% - 300% 161.06% 1,674.83% 168.66% -

Items per share

         
Cash flow per share 1 - -1 2.308 - - - - - -
Change - - 330.77% - - - - - -
Dividend per Share 1 - - - - - - - - -
Change - - - - - - - - -
Book Value Per Share 1 - -10.38 -10.15 -10.18 -13.78 -10.06 -8.982 -9.133 -9.03
Change - - 2.26% -0.29% -35.38% 27.01% 10.68% -1.68% 1.13%
EPS 1 - 1.76 0.35 -1.02 -3.9 3.77 0.065 -0.685 -0.395
Change - - -80.11% -391.43% -282.35% 196.67% -98.28% -1,153.85% 42.34%
Nbr of stocks (in thousands) - 127,145 129,157 130,730 132,394 132,188 135,527 135,527 135,527
Announcement Date - 2/16/22 2/15/23 2/20/24 2/18/25 2/18/26 - - -
1USD
Estimates
2026 *2027 *
P/E 46.2x -4.38x
PBR -0.33x -0.33x
EV / Sales 0.86x 0.83x
Yield - -

EPS & Dividend

Y-o-Y evolution of P/E

Year-on-year evolution of the Yield

Trader
Investor
-
Global
-
Quality
-
ESG MSCI
BBB
Sell
Consensus
Buy
Mean consensus
HOLD
Number of Analysts
9
Last Close Price
3.000USD
Average target price
3.179USD
Spread / Average Target
+5.95%

Quarterly revenue - Rate of surprise

  1. Stock Market
  2. Stocks
  3. CYH Stock
  4. Financials Community Health Systems, Inc.