Valuation Universal Health Services, Inc.

Equities

Market Closed - Nyse Other stock markets 02:30:02 12/02/2026 am IST			5-day change	1st Jan Change
231.32 ^USD	+8.71%		+12.04%	+6.10%

04/02	New purchases in US portfolio
03/02	Universal Health Services announces date for fourth quarter 2025 earnings release and conference call	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	14,453	14,453	-
Change	-	-10.81%	-3.46%	3.43%	13.74%	22.12%	0%	-
Enterprise Value (EV) ¹	14,316	14,496	14,766	15,198	16,214	18,929	18,584	18,217
Change	-	1.26%	1.86%	2.93%	6.68%	16.75%	-1.83%	-1.97%
P/E ratio	12.5x	11x	15.4x	14.9x	10.7x	10.5x	9.83x	8.92x
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	0.3x	1.36x	0.9x
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	6.92x	6.44x
EV / EBIT	10.5x	10.6x	14.7x	12.9x	9.64x	9.41x	9.04x	8.37x
EV / FCF	8.79x	517x	56.4x	29x	14.4x	19.8x	15x	13.9x
FCF Yield	11.4%	0.19%	1.77%	3.45%	6.93%	5.06%	6.65%	7.19%
Dividend per Share ²	0.2	0.8	0.8	0.8	0.8	0.8	0.8208	0.8344
Rate of return	0.15%	0.62%	0.57%	0.52%	0.45%	0.35%	0.35%	0.36%
EPS ²	10.99	11.82	9.14	10.23	16.82	21.94	23.52	25.93
Distribution rate	1.82%	6.77%	8.75%	7.82%	4.76%	3.65%	3.49%	3.22%
Net sales ¹	11,559	12,642	13,399	14,282	15,828	17,384	18,244	19,170
EBITDA ¹	1,869	1,896	1,643	1,743	2,246	2,596	2,685	2,827
EBIT ¹	1,358	1,363	1,004	1,175	1,682	2,011	2,057	2,177
Net income ¹	944	991.6	675.6	717.8	1,142	1,411	1,445	1,538
Net Debt ¹	2,632	4,075	4,705	4,793	4,379	4,476	4,130	3,763
Reference price ²	137.50	129.66	140.89	152.44	179.42	231.32	231.32	231.32
Nbr of stocks (in thousands)	84,982	80,377	71,410	68,259	65,966	62,482	62,482	-
Announcement Date	25/02/21	24/02/22	27/02/23	27/02/24	26/02/25	-	-	-

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.	9.7x	1.02x	6.85x	0.38%	1.45TCr
HCA HEALTHCARE, INC.	18.13x	2.1x	10.27x	0.57%	12TCr
CVS HEALTH CORPORATION	12.97x	0.37x	8.29x	3.64%	9.8TCr
FRESENIUS SE & CO. KGAA	18.78x	1.74x	10.38x	2.2%	3.35TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	37.07x	7.09x	29.28x	1.93%	2.41TCr
LABCORP HOLDINGS INC.	24.84x	2.06x	12.05x	0.99%	2.4TCr
QUEST DIAGNOSTICS INCORPORATED	24.37x	2.58x	12.91x	1.47%	2.3TCr
REDE D'OR SÃO LUIZ S.A.	20.36x	1.82x	9.72x	7.72%	1.79TCr
TENET HEALTHCARE CORPORATION	14.65x	1.42x	6.64x	-.--%	1.99TCr
FRESENIUS MEDICAL CARE AG	12.83x	1.03x	5.6x	3.68%	1.32TCr
Average	19.37x	2.12x	11.20x	2.26%	3.87TCr
Weighted average by Cap.	18.28x	1.84x	10.73x	2.05%