Valuation UnitedHealth Group Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:01 2024-09-06 pm EDT			After market 07:50:10 pm
596.88 ^USD	+0.23%		594.10	-0.47%

Sep. 06	UnitedHealth Wins Legal Victory in Benefits Denial Case	MT
Sep. 05	UnitedHealth Wins Legal Victory in Benefits Denial Case	MT

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	278,521	332,732	472,941	495,373	486,945	551,170	-	-
Change	-	19.46%	42.14%	4.74%	-1.7%	13.19%	-	-
Enterprise Value (EV) ¹	308,214	359,278	495,037	514,300	519,854	592,495	574,774	547,554
Change	-	16.57%	37.79%	3.89%	1.08%	13.97%	-2.99%	-4.74%
P/E ratio	20.5x	21.9x	27.8x	25x	22.1x	36.8x	20x	17.7x
PBR	4.84x	5.1x	6.28x	6.18x	5.48x	5.63x	4.89x	4.26x
PEG	-	1.8x	2.2x	1.5x	1.7x	-1.2x	0.2x	1.3x
Capitalization / Revenue	1.15x	1.29x	1.64x	1.53x	1.31x	1.38x	1.28x	1.19x
EV / Revenue	1.27x	1.4x	1.72x	1.59x	1.4x	1.48x	1.33x	1.18x
EV / EBITDA	13.8x	14.2x	18.3x	16.2x	14.3x	15.3x	13.2x	11.4x
EV / EBIT	15.7x	16x	20.7x	18.1x	16.1x	17.8x	14.7x	12.6x
EV / FCF	18.8x	17.9x	24.9x	22x	20.2x	23.1x	18.6x	16.5x
FCF Yield	5.32%	5.6%	4.02%	4.55%	4.94%	4.32%	5.38%	6.06%
Dividend per Share ²	4.14	4.83	5.6	6.4	7.29	7.944	8.928	9.937
Rate of return	1.41%	1.38%	1.12%	1.21%	1.38%	1.33%	1.5%	1.66%
EPS ²	14.33	16.03	18.08	21.18	23.86	16.23	29.77	33.69
Distribution rate	28.9%	30.1%	31%	30.2%	30.6%	48.9%	30%	29.5%
Net sales ¹	242,155	257,141	287,597	324,162	371,622	399,372	430,641	462,390
EBITDA ¹	22,405	25,296	27,073	31,835	36,330	38,691	43,612	48,064
EBIT ¹	19,685	22,405	23,970	28,435	32,358	33,298	39,142	43,461
Net income ¹	13,839	15,403	17,285	20,120	22,381	15,051	27,024	30,093
Net Debt ¹	29,693	26,546	22,096	18,927	32,909	41,325	23,604	-3,616
Reference price ²	293.98	350.68	502.14	530.18	526.47	596.88	596.88	596.88
Nbr of stocks (in thousands)	947,415	948,821	941,851	934,349	924,925	923,418	-	-
Announcement Date	1/15/20	1/20/21	1/19/22	1/13/23	1/12/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
UNITEDHEALTH GROUP INC.	36.77x	1.48x	15.31x	+1.33%	551B
ELEVANCE HEALTH, INC.	15.64x	0.84x	11.01x	+1.16%	126B
CIGNA	19.66x	0.52x	9.03x	+1.58%	98.82B
HUMANA INC.	25.41x	0.42x	12.21x	+1.01%	43.09B
CENTENE CORPORATION	11.91x	0.25x	8.98x	-.--%	37.26B
MOLINA HEALTHCARE, INC.	15.26x	0.4x	7.91x	-.--%	19.19B
PROGYNY, INC.	38.25x	1.57x	9.08x	-.--%	2.09B
ALIGNMENT HEALTHCARE, INC.	-14.15x	0.66x	-5129.49x	-.--%	1.82B
CLOVER HEALTH INVESTMENTS, CORP.	-17.93x	-	-	-.--%	1.25B
Average	14.53x	0.77x	-632.00x	+0.56%	97.82B
Weighted average by Cap.	29.57x	1.15x	2.76x	+1.23%