As of 2025-04-29, the Intrinsic Value of Universal Health Realty Income Trust (UHT) is 16.45 USD. This UHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 38.59 USD, the upside of Universal Health Realty Income Trust is -57.40%.
The range of the Intrinsic Value is 7.24 - 33.50 USD
Based on its market price of 38.59 USD and our intrinsic valuation, Universal Health Realty Income Trust (UHT) is overvalued by 57.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.24 - 33.50 | 16.45 | -57.4% |
| DCF (Growth 10y) | 16.31 - 49.20 | 27.88 | -27.8% |
| DCF (EBITDA 5y) | 31.58 - 48.99 | 39.75 | 3.0% |
| DCF (EBITDA 10y) | 37.88 - 62.34 | 49.04 | 27.1% |
| Fair Value | 34.72 - 34.72 | 34.72 | -10.03% |
| P/E | 34.78 - 42.19 | 38.16 | -1.1% |
| EV/EBITDA | 17.89 - 46.00 | 32.40 | -16.0% |
| EPV | 21.33 - 43.03 | 32.18 | -16.6% |
| DDM - Stable | 12.50 - 25.58 | 19.04 | -50.7% |
| DDM - Multi | 17.46 - 24.89 | 20.35 | -47.3% |
| Market Cap (mil) | 534.47 |
| Beta | 0.39 |
| Outstanding shares (mil) | 13.85 |
| Enterprise Value (mil) | 895.62 |
| Market risk premium | 4.60% |
| Cost of Equity | 6.83% |
| Cost of Debt | 5.74% |
| WACC | 5.76% |