Valuation Universal Health Services, Inc.

Equities

Market Closed - Nyse Other stock markets 04:00:02 2025-12-05 pm EST			5-day change	1st Jan Change
231.08 ^USD	+0.21%		-5.15%	+28.79%

Dec. 02	Guggenheim Adjusts Price Target on Universal Health Services to $274 From $253, Maintains Buy Rating	MT
Nov. 24	Health insurers rise on report Trump considering ACA subsidy extension	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	11,684	10,421	10,060	10,405	11,836	14,438	-	-
Change	-	-10.81%	-3.46%	3.43%	13.74%	21.99%	-	-
Enterprise Value (EV) ¹	14,316	14,496	14,766	15,198	16,214	18,919	18,582	18,225
Change	-	1.26%	1.86%	2.93%	6.68%	16.68%	-1.78%	-1.92%
P/E ratio	12.5x	11x	15.4x	14.9x	10.7x	10.6x	9.83x	8.8x
PBR	1.85x	1.76x	1.68x	1.74x	1.83x	1.98x	1.7x	1.47x
PEG	-	1.46x	-0.7x	1.2x	0.2x	0.4x	1.2x	0.8x
Capitalization / Revenue	1.01x	0.82x	0.75x	0.73x	0.75x	0.83x	0.79x	0.75x
EV / Revenue	1.24x	1.15x	1.1x	1.06x	1.02x	1.09x	1.02x	0.95x
EV / EBITDA	7.66x	7.64x	8.99x	8.72x	7.22x	7.29x	6.9x	6.41x
EV / EBIT	10.5x	10.6x	14.7x	12.9x	9.64x	9.41x	8.99x	8.33x
EV / FCF	8.79x	517x	56.4x	29x	14.4x	19.9x	15x	13.9x
FCF Yield	11.4%	0.19%	1.77%	3.45%	6.93%	5.02%	6.65%	7.18%
Dividend per Share ²	0.2	0.8	0.8	0.8	0.8	0.8096	0.8208	0.8344
Rate of return	0.15%	0.62%	0.57%	0.52%	0.45%	0.35%	0.36%	0.36%
EPS ²	10.99	11.82	9.14	10.23	16.82	21.74	23.52	26.25
Distribution rate	1.82%	6.77%	8.75%	7.82%	4.76%	3.72%	3.49%	3.18%
Net sales ¹	11,559	12,642	13,399	14,282	15,828	17,373	18,251	19,184
EBITDA ¹	1,869	1,896	1,643	1,743	2,246	2,596	2,693	2,845
EBIT ¹	1,358	1,363	1,004	1,175	1,682	2,011	2,068	2,189
Net income ¹	944	991.6	675.6	717.8	1,142	1,409	1,453	1,547
Net Debt ¹	2,632	4,075	4,705	4,793	4,379	4,481	4,144	3,787
Reference price ²	137.50	129.66	140.89	152.44	179.42	231.08	231.08	231.08
Nbr of stocks (in thousands)	84,982	80,377	71,410	68,259	65,966	62,482	-	-
Announcement Date	2/25/21	2/24/22	2/27/23	2/27/24	2/26/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
UNIVERSAL HEALTH SERVICES, INC.	10.61x	1.09x	7.27x	0.35%	14.41B
HCA HEALTHCARE, INC.	17.66x	2.06x	10.06x	0.59%	111B
CVS HEALTH CORPORATION	154.59x	0.39x	9.27x	3.59%	97.43B
FRESENIUS SE & CO. KGAA	17.76x	1.7x	10.22x	2.2%	31.44B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	35.81x	6.92x	28.54x	1.97%	23.43B
LABCORP HOLDINGS INC.	22.1x	1.89x	11.06x	1.1%	21.68B
QUEST DIAGNOSTICS INCORPORATED	21.38x	2.35x	11.75x	1.67%	20.49B
REDE D'OR SÃO LUIZ S.A.	22.51x	2x	10.74x	1.71%	19.75B
TENET HEALTHCARE CORPORATION	13.89x	1.36x	6.39x	-.--%	18.64B
FRESENIUS MEDICAL CARE AG	12.78x	1.07x	5.79x	3.49%	13.41B
Average	32.91x	2.08x	11.11x	1.67%	37.2B
Weighted average by Cap.	54.76x	1.79x	10.77x	1.81%