EN DE
STOCK COMPARISON

HCA Healthcare vs Kedoya Adyaraya Tbk PT: Fair Value & Quality

Both stocks run through our valuation models. Here is how HCA Healthcare (HCA) and Kedoya Adyaraya Tbk PT (RSGK) compare, as of Sep 25, 2026.

As of Sep 25, 2026, Fair Value Calculator sees HCA Healthcare as the more attractively valued of the two: HCA Healthcare trades at $436 versus a fair value of $593 (+36%), while Kedoya Adyaraya Tbk PT trades at IDR 1,040 versus IDR 576 (-45%).
HCA Healthcare
HCA · USD · Health Care
+36%
upside to fair value
undervalued
Price$436
Fair Value$593
Quality70/100
Kedoya Adyaraya Tbk PT
RSGK.JK · IDR · Health Care
-45%
upside to fair value
overvalued
PriceIDR 1,040
Fair ValueIDR 576
Quality52/100
Get comparisons like this free by email every month: the most undervalued quality stocks.

Head-to-head numbers

Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.

betterweakerfor reference, not scored

HCA HealthcareKedoya Adyaraya Tbk PT
Valuation
15.0×P/E (TTM)27.0×
1.32×P/S (TTM)1.96×
Negative equityP/B1.16×
9.1×EV/EBITDA10.7×
1.18×PEGn/a
+35.8%Fair value upside−44.6%
0.7%Dividend yieldn/a
$2.94Dividend per sharen/a
Profitability
15%Operating margin11%
1.12×EBIT margin trend (5Y)0.86×
Negative equityReturn on equity4%
12%Return on assets3%
Growth
4%Revenue growth (YoY)19%
7.9%Avg. growth/yr (3Y)9.3%
8.0%Avg. growth/yr (5Y)9.7%
+16.7%Value creation/yr−19.0%
Balance & size
5.3×Interest coverage (EBIT/interest)10.0×
Negative equityDebt / equity0.12×
$101BMarket cap$96M
healthyGrowth qualitymixed

HCA Healthcare leads: 9 to 3 metric wins.

n/a = not meaningfully computable, for example with negative equity.

Quality in detail

The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.

HCA Healthcareof which business quality 66 · market factors 47 Kedoya Adyaraya Tbk PTof which business quality 53 · market factors 43
ProfitabilityMargins and returns on capital today
76
30
Quality GrowthAre margins and returns improving?
61
39
CashflowEarnings quality: real cash, not paper profit
62
57
Fin. StrengthBalance sheet, leverage, solvency risk
39
82
InvestmentDisciplined investing over empire-building
75
72
Low VolatilityCalm price path (market factor)
58
50
MomentumPrice trend over the last 3–12 months (market factor)
44
38
52W MomentumDistance to the 52-week high (market factor)
42
43
Net IssuanceShare count: buybacks or dilution?
100
40

What the models say

How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.

above the price, more than 15% above close to the price, 85% to 115% of the price below the price, more than 15% below

Model familyHCA HealthcarePrice $436Kedoya Adyaraya Tbk PTPrice IDR 1,040
DCF Models+41%above the price$615-39%below the priceIDR 635
Earnings-Based-34%below the price$289-71%below the priceIDR 304
Dividend Discount-88%below the price$53.85n/a
Multiples+54%above the price$673-30%below the priceIDR 724
Asset-Basedn/a-43%below the priceIDR 597
Growth DCF+47%above the price$643-44%below the priceIDR 577
Economic Profit-4%close to the price$419-59%below the priceIDR 422
Growth Earnings+16%above the price$506-42%below the priceIDR 599
Minimum-88%below the price$53.85-71%below the priceIDR 304
Maximum+54%above the price$673-30%below the priceIDR 724
Median+16%above the price$506-43%below the priceIDR 597
Geometric mean-16%below the price$366-49%below the priceIDR 533

Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.

HCA Healthcare: 6 of 23 models see the stock below the current price.

Kedoya Adyaraya Tbk PT: 22 of 24 models see the stock below the current price.

Scenario ranges

From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.

HCA Healthcare
Price $436
Fair Value $593
Bear $306Bull $841
Kedoya Adyaraya Tbk PT
Price IDR 1,040
Fair Value IDR 576
Bear IDR 419Bull IDR 778

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

Ranked within their sector

Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.

HCA Healthcare · Health Care

Quality score70 · Top 25%
Fair value upside+36% · Top 25%

Kedoya Adyaraya Tbk PT · Health Care

Quality score52 · above median
Fair value upside-45% · below median

Bottom line

As of Sep 25, 2026, Fair Value Calculator sees HCA Healthcare as the more attractively valued of the two: HCA Healthcare trades at $436 versus a fair value of $593 (+36%), while Kedoya Adyaraya Tbk PT trades at IDR 1,040 versus IDR 576 (-45%).

HCA Healthcare has the higher quality score (70/100).

Open HCA Healthcare live analysis →

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Free · Top-25 report

See the undervalued quality stocks every month

Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.