USPH
U.S. Physical Therapy Inc
Price:  
104.62 
USD
Volume:  
88,812.00
United States | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

USPH Intrinsic Value

%
Upside

As of 2024-03-03, the Intrinsic Value of U.S. Physical Therapy Inc (USPH) is 111.46 USD. This USPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 104.62 USD, the upside of U.S. Physical Therapy Inc is %.

The range of the Intrinsic Value is 79.89 - 190.83 USD

104.62 USD
Stock Price
111.46 USD
Intrinsic Value
Intrinsic Value Details

USPH Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 79.89 - 190.83 111.46 6.5%
DCF (Growth 10y) 103.26 - 235.75 141.24 35.0%
DCF (EBITDA 5y) 39.77 - 94.43 65.89 -37.0%
DCF (EBITDA 10y) 63.74 - 129.91 93.87 -10.3%
Fair Value 21.74 - 21.74 21.74 -79.22%
P/E 42.51 - 72.90 57.16 -45.4%
EV/EBITDA 18.46 - 67.61 44.85 -57.1%
EPV 44.87 - 62.75 53.81 -48.6%
DDM - Stable 18.45 - 58.35 38.40 -63.3%
DDM - Multi 66.42 - 153.77 91.73 -12.3%

USPH Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,568.25
Beta 0.87
Outstanding shares (mil) 14.99
Enterprise Value (mil) 1,569.65
Market risk premium 4.60%
Cost of Equity 7.38%
Cost of Debt 4.89%
WACC 7.01%