As of 2024-07-27, the Intrinsic Value of U.S. Physical Therapy Inc (USPH) is 134.87 USD. This USPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.32 USD, the upside of U.S. Physical Therapy Inc is %.

The range of the Intrinsic Value is 85.29 - 343.89 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	85.29 - 343.89	134.87	37.2%
DCF (Growth 10y)	114.42 - 442.44	177.72	80.8%
DCF (EBITDA 5y)	52.03 - 98.51	68.48	-30.3%
DCF (EBITDA 10y)	77.42 - 141.04	99.95	1.7%
Fair Value	9.59 - 9.59	9.59	-90.25%
P/E	32.60 - 60.39	46.92	-52.3%
EV/EBITDA	27.64 - 66.26	38.86	-60.5%
EPV	47.65 - 70.88	59.27	-39.7%
DDM - Stable	20.85 - 106.99	63.92	-35.0%
DDM - Multi	64.16 - 262.51	103.89	5.7%