UNIVERSAL HEALTH SERVICES INC (UHS)
Services-General Medical & Surgical Hospitals, NEC · Healthcare · $29.8B
Intrinsic Value (Consensus)
$386.57
Current Price
$462.00
Margin of Safety
-16.3%
16.3% Above Intrinsic Value
Value: $387
Price: $462
Valuation Model Estimates
Current Price: $462.00
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance