The Discounted Cash Flow (DCF) valuation of U.S. Physical Therapy Inc (USPH) is 121.85 USD. With the latest stock price at 95.66 USD, the upside of U.S. Physical Therapy Inc based on DCF is 27.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.8% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 83.49 - 232.48 | 121.85 |
| Upside | -12.7% - 143.0% | 27.4% |