UNITED THERAPEUTICS Corp (UTHR)
Pharmaceutical Preparations · Healthcare · $23.5B
Intrinsic Value (Consensus)
$462.96
Current Price
$557.20
Margin of Safety
-16.9%
16.9% Above Intrinsic Value
Value: $463
Price: $557
Valuation Model Estimates
Current Price: $557.20
DCF (Discounted Cash Flow)
$699.31
Graham Number
$324.84
Earnings Power Value
$270.49
Relative Value (P/E)
$557.20
Dividend Discount Model
Not applicable
—
Consensus Value
$462.96
Model Assumptions
Discount Rate
10.3%
Growth Rate
13.1%
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)
- $27.86
- EPS (Forward)
- $31.50
- Book Value
- $168.33
- P/E Ratio
- 20.0
- Forward P/E
- 17.7
- PEG Ratio
- —
- ROE
- 18.8%
- Debt/Equity
- —
- Revenue Growth
- 10.6%
- Earnings Growth
- 13.1%
- Dividend Yield
- N/A
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance