As of 2024-12-15, the Intrinsic Value of U.S. Physical Therapy Inc (USPH) is
122.17 USD. This USPH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 93.46 USD, the upside of U.S. Physical Therapy Inc is
30.70%.
The range of the Intrinsic Value is 83.80 - 232.35 USD
122.17 USD
Intrinsic Value
USPH Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
83.80 - 232.35 |
122.17 |
30.7% |
| DCF (Growth 10y) |
114.15 - 302.93 |
163.22 |
74.6% |
| DCF (EBITDA 5y) |
52.05 - 95.20 |
63.10 |
-32.5% |
| DCF (EBITDA 10y) |
79.76 - 138.36 |
95.99 |
2.7% |
| Fair Value |
7.57 - 7.57 |
7.57 |
-91.90% |
| P/E |
20.19 - 57.26 |
36.52 |
-60.9% |
| EV/EBITDA |
26.51 - 55.77 |
32.59 |
-65.1% |
| EPV |
48.45 - 71.02 |
59.74 |
-36.1% |
| DDM - Stable |
14.77 - 53.82 |
34.29 |
-63.3% |
| DDM - Multi |
76.38 - 197.88 |
108.18 |
15.8% |
USPH Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,410.31 |
| Beta |
0.91 |
| Outstanding shares (mil) |
15.09 |
| Enterprise Value (mil) |
1,435.87 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.85% |
| Cost of Debt |
4.66% |
| WACC |
6.55% |