As of 2024-12-12, the Intrinsic Value of Universal Health Realty Income Trust (UHT) is
9.20 USD. This UHT valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 40.73 USD, the upside of Universal Health Realty Income Trust is
-77.40%.
The range of the Intrinsic Value is 1.95 - 22.05 USD
UHT Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
1.95 - 22.05 |
9.20 |
-77.4% |
| DCF (Growth 10y) |
9.07 - 33.66 |
17.97 |
-55.9% |
| DCF (EBITDA 5y) |
34.82 - 47.28 |
40.57 |
-0.4% |
| DCF (EBITDA 10y) |
39.36 - 59.22 |
48.37 |
18.7% |
| Fair Value |
32.79 - 32.79 |
32.79 |
-19.49% |
| P/E |
24.91 - 37.20 |
32.20 |
-20.9% |
| EV/EBITDA |
20.02 - 43.81 |
33.80 |
-17.0% |
| EPV |
13.00 - 30.06 |
21.53 |
-47.1% |
| DDM - Stable |
10.27 - 20.47 |
15.37 |
-62.3% |
| DDM - Multi |
12.84 - 18.01 |
14.88 |
-63.5% |
UHT Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
564.11 |
| Beta |
0.81 |
| Outstanding shares (mil) |
13.85 |
| Enterprise Value (mil) |
925.15 |
| Market risk premium |
4.60% |
| Cost of Equity |
7.85% |
| Cost of Debt |
5.74% |
| WACC |
6.42% |