Encompass Health Corp (EHC)
適正価値ファンダメンタル
67
株価
$119.25
時価総額
$12.23B
パート1 · 企業の価値
概要
Encompass Health is the largest owner and operator of inpatient rehabilitation hospitals in the United States. Its hospitals take patients who have just come through an acute-care stay — after a stroke, a hip fracture, major surgery, a brain or spinal cord injury, or a debilitating neurological illness — and give them intensive, physician-supervised rehabilitation for a stay typically measured in days to a few weeks, with the goal of sending them home rather than to a nursing facility. As of December 31, 2025 the company operated 173 inpatient rehabilitation hospitals in 39 states and Puerto Rico, with 11,465 licensed beds, and recorded 263,299 discharges during the year. Some hospitals are wholly owned; others are joint ventures with local acute-care hospital systems, which also supply patient referrals. Since the July 2022 spin-off of its home health and hospice business (Enhabit), inpatient rehabilitation is the only business the company runs.
収益の仕組み
Revenue is a per-patient, per-stay payment collected almost entirely from third-party payors rather than from patients. Traditional Medicare, which pays inpatient rehabilitation facilities a prospective lump sum per discharge based on the patient's condition and case mix rather than on days or services used, is by far the largest source. Growth comes from filling existing beds, adding beds to current hospitals, and opening or acquiring new ones. Of $5,935.2 million of net operating revenues in fiscal 2025, $5,756 million came from inpatient services and roughly $179 million from other sources. The 2025 payor mix was 65.4% traditional Medicare, 16.4% Medicare Advantage, 10.7% managed care, 3.1% Medicaid, 0.7% other third-party payors, 0.5% workers' compensation, 0.3% paid directly by patients, and 2.9% other income.
競争優位性(moat)
規模の経済 · 狭いEncompass Health is the largest operator in its niche, with 173 hospitals and 11,465 licensed beds at the end of 2025, and that scale is real: a national footprint spreads clinical protocols, staffing systems and the cost of regulatory compliance across far more discharges than a single-hospital competitor can. Barriers are reinforced by the rules themselves — an inpatient rehabilitation facility must meet strict Medicare admission criteria and quality-reporting obligations, and in many states a new hospital needs a certificate of need. Referral relationships with acute-care hospitals, several of them formalised as joint ventures with the referring system, are sticky for the same reason. But the advantage is narrow, not wide: the company's own filing lists competitive pressure among its risk factors, patients can be sent instead to skilled nursing facilities or home health, and the dominant payor sets the price unilaterally, so scale protects cost per discharge more than it protects the revenue line.
需要を左右する要因
ディフェンシブNobody schedules a stroke around the business cycle. Demand comes from the incidence of disabling medical events — strokes, hip fractures, major surgeries, neurological disease — in an ageing population, and from acute-care hospitals wanting to discharge patients who still need intensive care. That makes volumes largely independent of recessions and consumer confidence: discharges rose in each of the last three years while revenue went from $4,801.2 million in 2023 to $5,373.2 million in 2024 and $5,935.2 million in 2025. The cyclical exposure that exists is political and fiscal rather than economic: the Medicare payment rate, the Medicare Advantage share of patients, and the wage cost of clinical staff.
主なリスク
- Cuts, delays or suspension of reimbursement — The filing lists reductions or delays in, or suspension of, reimbursement by governmental or private payors as its first risk factor. Medicare sets the price administratively, so a rule change made in Washington reaches revenue without any commercial negotiation.
- Restrictive reading of what Medicare will pay for, and claim audits — Two separate risk factors cover restrictive interpretations of the regulations governing reimbursable claims and audits that may assert the company was overpaid. A further factor flags substantive and procedural deficiencies in the administrative appeals process for denied Medicare claims — money already earned can be clawed back and contested slowly.
- Shift in payor mix or patient acuity — The company states that changes in its payor mix or in the acuity of its patients could reduce revenues or profitability. Medicare Advantage plans and third-party payors and 'conveners' working to steer patients and cut payments to providers are called out as a distinct risk.
- Hiring and keeping clinical staff — Among operational risks the filing names the inability to attract and retain nurses, therapists and other healthcare professionals. Staffing is the input the business cannot substitute: beds without clinicians cannot take patients.
- Referral sources and joint-venture partners — Risk factors cover the inability to maintain or develop relationships with patient referral sources, and the possibility that acute-care hospitals participating in joint ventures with the company experience operational or financial difficulties of their own.
- Regulation, licensing and compliance — The company flags changes in healthcare rules at federal, state or local level, compliance with extensive and frequently changing laws applicable to healthcare providers, the inability to maintain proper licensing, quality-reporting requirements, and adverse outcomes of lawsuits and regulatory proceedings including qui tam suits.
- Expansion that does not integrate, and information-system incidents — The filing lists the inability to complete and integrate de novo developments, acquisitions, investments and joint ventures, and separately incidents affecting the operation, availability or security of the company's or its vendors' information systems, including patient information held in them.
- Debt and its covenants — Under financial risks the company states that its debt and the associated restrictive covenants could have negative consequences, alongside general conditions in the economy and capital markets, and warns it may be unable or unwilling to continue declaring and paying dividends.
顧客集中度
主要顧客が売上高の65.4%を占める
The real customer here is a payor, not a patient. Traditional Medicare alone accounted for 65.4% of 2025 revenues; Medicare Advantage plans added 16.4% and managed care 10.7%, with Medicaid at 3.1% and everything else in small single digits. The filing states plainly that revenues and receivables from Medicare are significant to its operations. Concentration of this kind is normal for an inpatient rehabilitation operator, but it means one administrative decision by a single payer moves the majority of the revenue line, and the company has no pricing power over it.
強気材料
Buyers argue that this is the leading operator in a niche whose demand is set by demographics rather than by the economy, and that the company is still adding capacity into it: 173 hospitals at the end of 2025 against 166 a year earlier, with revenue up from $5,373.2 million to $5,935.2 million. They point to the position as the largest inpatient rehabilitation operator, to joint ventures that tie the company to the acute-care hospitals sending it patients, and to regulatory requirements — Medicare admission criteria, certificate-of-need rules in many states — that make a new competing hospital slow to build. They also argue the business is simpler to follow since the 2022 Enhabit spin-off left a single line of business.
弱気材料
Sellers fear a business whose price is set by the government. Traditional Medicare paid 65.4% of 2025 revenues and Medicare Advantage another 16.4%, and the company's own risk factors open with reductions, delays or suspension of reimbursement, restrictive readings of which claims are payable, audits asserting overpayment, and appeals processes it describes as procedurally deficient. They point to the risk factor on payor mix: as patients move from traditional Medicare toward Medicare Advantage plans and third-party 'conveners' that work to steer patients and cut payments, the same discharge can earn less. They add the staffing risk the company discloses — nurses and therapists it may not be able to attract or retain — the cost of growing by building and acquiring hospitals that must then be integrated, and debt with restrictive covenants in a business that cannot raise its own prices to cover a squeeze.
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
Direct competitors
Who this company fights with for the same customers
Generated on 2026年9月18日 with claude-haiku-4-5 — shared with all users
As the largest hospital-based provider of inpatient rehabilitation in the country, HCA keeps inside its own rehabilitation units the patients that Encompass Health names as its primary source of admissions.
It is the only other large listed operator of freestanding inpatient rehabilitation hospitals, competing for the same post-surgical and post-stroke patients referred out of acute-care hospitals in overlapping US markets.
Privately held Lifepoint runs more than 45 joint-venture rehabilitation hospitals with regional health systems, competing with Encompass Health for exactly those hospital partnerships and the patients they feed.
A private operator of 45 rehabilitation hospitals across 14 states, it competes bed-for-bed with Encompass Health in Western and Southern markets such as Texas, Arizona and New Mexico.
This private post-acute group runs inpatient rehabilitation hospitals alongside long-term acute care facilities in over twenty states, taking the same Medicare rehabilitation admissions in the markets where the two overlap.
貸借対照表と流動性
売上高
$6.21B
直近12か月(2026/6/30まで)
純利益
$621M
直近12か月(2026/6/30まで)
フリーキャッシュフロー
$439M
自己資本合計
$2.44B
負債合計
$3.81B
流動比率
1.19
利払い倍率
-
負債/EBITDA
1.94
一株当たり利益(EPS)
売上高と純利益
フリーキャッシュフロー
収益内訳
財務推移表
利益率の推移
負債の推移
負債の重さ
成長率グリッド
成長率 — 売上高
適正価値の推定
適正価値
$138.97
現在株価
$119.25
安全マージン
+14.2%
適正価値レンジ
$113.52 - $164.42
使用した評価手法間のばらつきであり、統計的に較正された信頼区間ではありません。
推定方法
バリュエーション指標
P/E レシオ
19.39
ROE
23.2%
P/B レシオ
4.52
P/FCF
28.41
粗利益率
-
ROIC
-
収益性レーダー
価値創造(経済的モート)
ROIC
-
WACC
8.2%
ROIC − WACC
-
ファンダメンタル分析基準
合格(17)
- EPS shows upward trend
- Price CAGR 14.01%
- P/FCF 28.41
- Debt/Equity ratio
- Positive Free Cash Flow
- Current Ratio
- Debt/EBITDA
- Return on Tangible Assets
- ROE 25.0%
- Revenue Growth 5Y 10.7%
- Analyst Consensus 94% Buy
- Earnings Surprise avg 5.7%
- PEG Ratio 1.39
- Earnings Quality (OCF/NI) 1.95
- Share Dilution 0.0%
- Net Margin Trend 10.0% vs 9.2%
- Piotroski F-Score 8/9
不合格(6)
- EPS CAGR 4.50%
- P/B Ratio 4.52
- CapEx intensity
- Low reliance on intangibles
- Price below Graham Number
- DCF valuation (Overvalued)
データなし(5)
- ROIC NaN%
- Gross Margin NaN%
- Dividend Payout NaN%
- Operating Margin NaN%
- Interest Coverage
Piotroski F-スコア
財務健全性が高い
利益の質
高品質:利益はキャッシュに裏付けられている
株式希薄化
株式を買い戻している。株主に友好的
機関投資家の保有
ガバナンス
経営陣
| 氏名 | 役職 | 年齢 |
|---|---|---|
| Mr. Mark J. Tarr | CEO, President & Director | 63 |
| Mr. Douglas E. Coltharp | Executive VP & CFO | 63 |
| Mr. Patrick W. Tuer | Executive VP & COO | 40 |
| Mr. John Patrick Darby | Executive VP, General Counsel & Corporate Secretary | 60 |
| Dr. Elissa Joy Charbonneau D.O., M.S. | Chief Medical Officer | 65 |
| Mr. Andrew L. Price | Senior VP & Chief Accounting Officer | 58 |
| Mr. Rusty Yeager | Chief Information Officer & Senior VP | - |
| Mr. Mark Miller | Senior Vice President of Investor Relations & Strategic Planning | - |
| Ms. Dawn Rock | Chief Compliance Officer | - |
| Mr. Anthony A. Hernandez | Chief Human Resources Officer | 59 |
監査リスク
1
取締役会リスク
2
報酬リスク
2
株主権利リスク
2
パート2 · 株価と買い時
この部分は企業に価値があるかを判断するものではありません。ファンダメンタルズに納得したうえで、いつ買うかを選ぶためのものです。内容:テクニカル分析、ポテンシャル、過去のドローダウン、ガンマエクスポージャー。
業績推移
via SEC EDGAR
Latest News
Recent headlines for EHC, sourced from Markets Gazette.