UHS
Universal Health Services Inc
Price:  
182.56 
USD
Volume:  
660,777.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

UHS Intrinsic Value

39.20 %
Upside

What is the intrinsic value of UHS?

As of 2025-07-09, the Intrinsic Value of Universal Health Services Inc (UHS) is 254.17 USD. This UHS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 182.56 USD, the upside of Universal Health Services Inc is 39.20%.

The range of the Intrinsic Value is 203.26 - 330.50 USD

Is UHS undervalued or overvalued?

Based on its market price of 182.56 USD and our intrinsic valuation, Universal Health Services Inc (UHS) is undervalued by 39.20%.

182.56 USD
Stock Price
254.17 USD
Intrinsic Value
Intrinsic Value Details

UHS Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 203.26 - 330.50 254.17 39.2%
DCF (Growth 10y) 267.91 - 417.03 327.80 79.6%
DCF (EBITDA 5y) 246.44 - 372.77 287.23 57.3%
DCF (EBITDA 10y) 311.43 - 464.93 363.85 99.3%
Fair Value 201.94 - 201.94 201.94 10.62%
P/E 225.76 - 311.68 270.86 48.4%
EV/EBITDA 172.51 - 344.32 227.81 24.8%
EPV 762.36 - 974.68 868.52 375.7%
DDM - Stable 140.73 - 267.28 204.00 11.7%
DDM - Multi 177.83 - 268.46 214.37 17.4%

UHS Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 11,764.17
Beta 0.63
Outstanding shares (mil) 64.44
Enterprise Value (mil) 16,287.10
Market risk premium 4.60%
Cost of Equity 8.25%
Cost of Debt 4.28%
WACC 6.88%