UHS
Universal Health Services Inc
Price:  
187.85 
USD
Volume:  
590,684.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UHS Intrinsic Value

%
Upside

As of 2024-06-15, the Intrinsic Value of Universal Health Services Inc (UHS) is 212.12 USD. This UHS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 187.85 USD, the upside of Universal Health Services Inc is %.

The range of the Intrinsic Value is 125.44 - 459.36 USD

187.85 USD
Stock Price
212.12 USD
Intrinsic Value
Intrinsic Value Details

UHS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 125.44 - 459.36 212.12 12.9%
DCF (Growth 10y) 147.54 - 480.71 234.72 25.0%
DCF (EBITDA 5y) 179.31 - 238.45 202.15 7.6%
DCF (EBITDA 10y) 195.21 - 277.83 228.64 21.7%
Fair Value 61.62 - 61.62 61.62 -67.20%
P/E 198.43 - 255.86 224.30 19.4%
EV/EBITDA 164.18 - 211.13 179.85 -4.3%
EPV 588.83 - 824.33 706.58 276.1%
DDM - Stable 103.87 - 312.10 207.98 10.7%
DDM - Multi 109.55 - 258.65 154.22 -17.9%

UHS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 12,445.06
Beta 1.12
Outstanding shares (mil) 66.25
Enterprise Value (mil) 17,194.77
Market risk premium 4.60%
Cost of Equity 8.93%
Cost of Debt 4.62%
WACC 7.40%