As of 2025-12-28, the Intrinsic Value of Universal Health Services Inc (UHS) is 299.31 USD. This UHS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 227.64 USD, the upside of Universal Health Services Inc is 31.50%.
The range of the Intrinsic Value is 238.12 - 393.47 USD
Based on its market price of 227.64 USD and our intrinsic valuation, Universal Health Services Inc (UHS) is undervalued by 31.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 238.12 - 393.47 | 299.31 | 31.5% |
| DCF (Growth 10y) | 278.73 - 439.77 | 342.42 | 50.4% |
| DCF (EBITDA 5y) | 261.21 - 345.04 | 291.74 | 28.2% |
| DCF (EBITDA 10y) | 299.69 - 398.90 | 337.85 | 48.4% |
| Fair Value | 239.30 - 239.30 | 239.30 | 5.12% |
| P/E | 244.61 - 434.94 | 331.30 | 45.5% |
| EV/EBITDA | 227.57 - 320.65 | 258.44 | 13.5% |
| EPV | 792.24 - 1,003.06 | 897.65 | 294.3% |
| DDM - Stable | 183.08 - 355.32 | 269.20 | 18.3% |
| DDM - Multi | 194.87 - 297.42 | 235.72 | 3.5% |
| Market Cap (mil) | 14,222.95 |
| Beta | 0.58 |
| Outstanding shares (mil) | 62.48 |
| Enterprise Value (mil) | 18,801.18 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.00% |
| Cost of Debt | 4.25% |
| WACC | 6.85% |