UNIVERSAL HEALTH SERVICES INC (UHS)
Services-General Medical & Surgical Hospitals, NEC · Healthcare · $9.1B
Intrinsic Value (Consensus)
$386.57
Current Price
$146.90
Margin of Safety
+163.2%
163.2% Below Intrinsic Value
Value: $387
Price: $147
Valuation Model Estimates
Current Price: $146.90
DCF (Discounted Cash Flow)
$617.81
Graham Number
$242.21
Earnings Power Value
$224.27
Relative Value (P/E)
$462.00
Dividend Discount Model
$66.67
Consensus Value
$386.57
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
B
79
Profitability
22/25
Strength
19/25
Valuation
22/25
Growth
16/25
Financial Health Signals
Strong profitability — ROE of 20% (above 20% is excellent)
Strong earnings growth (20% YoY)
High free cash flow yield (9.4%) — generating lots of cash relative to price
Key Financials
- EPS (TTM)
- $23.10
- EPS (Forward)
- $27.72
- Book Value
- $112.87
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 20.5%
- Debt/Equity
- 65%
- Revenue Growth
- 9.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 0.0%
- Beta
- 1.00
Similar Stocks (Healthcare)
ABEOAbeona Therapeutics ...
$37.06+300%
ABUSArbutus Biopharma Co...
$18.93+300%
ADVBAdvanced Biomed Inc....
$26.66+300%
AGENAgenus Inc.
$20.19+300%
ATRAAtara Biotherapeutic...
$41.43+300%
Data last updated: 2026-06-16
Source: Yahoo Finance