As of 2024-12-14, the Intrinsic Value of Universal Health Services Inc (UHS) is
278.69 USD. This UHS valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 187.40 USD, the upside of Universal Health Services Inc is
48.70%.
The range of the Intrinsic Value is 156.49 - 749.63 USD
278.69 USD
Intrinsic Value
UHS Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
156.49 - 749.63 |
278.69 |
48.7% |
| DCF (Growth 10y) |
197.97 - 842.63 |
331.60 |
76.9% |
| DCF (EBITDA 5y) |
191.37 - 266.13 |
219.56 |
17.2% |
| DCF (EBITDA 10y) |
228.34 - 334.17 |
269.92 |
44.0% |
| Fair Value |
77.77 - 77.77 |
77.77 |
-58.50% |
| P/E |
181.29 - 262.86 |
203.94 |
8.8% |
| EV/EBITDA |
185.23 - 250.26 |
203.69 |
8.7% |
| EPV |
627.01 - 879.89 |
753.45 |
302.1% |
| DDM - Stable |
147.18 - 536.54 |
341.86 |
82.4% |
| DDM - Multi |
136.26 - 387.08 |
201.66 |
7.6% |
UHS Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
12,362.78 |
| Beta |
0.91 |
| Outstanding shares (mil) |
65.97 |
| Enterprise Value (mil) |
16,913.11 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.50% |
| Cost of Debt |
4.39% |
| WACC |
7.04% |