Valuation Universal Health Services, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 08:06:46 08/05/2026 pm IST			5-day change	1st Jan Change
171.08 ^USD	+0.31%		+2.66%	-21.36%

30/04	UBS Adjusts Price Target on Universal Health Services to $310 From $320, Maintains Buy Rating	MT
30/04	Wall Street: No Relief in the Data

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	10,421	10,060	10,405	11,836	13,622	10,409	-	-
Change	-	-3.46%	3.43%	13.74%	15.1%	-23.59%	-	-
Enterprise Value (EV) ¹	14,496	14,766	15,198	16,214	18,237	14,863	14,532	13,905
Change	-	1.86%	2.93%	6.68%	12.48%	-18.5%	-2.23%	-4.31%
P/E ratio	11x	15.4x	14.9x	10.7x	9.44x	7.23x	6.67x	6.04x
PBR	1.76x	1.68x	1.74x	1.83x	1.86x	1.26x	1.08x	0.93x
PEG	-	-0.7x	1.2x	0.2x	0.3x	3.43x	0.79x	0.6x
Capitalization / Revenue	0.82x	0.75x	0.73x	0.75x	0.78x	0.56x	0.54x	0.51x
EV / Revenue	1.15x	1.1x	1.06x	1.02x	1.05x	0.8x	0.75x	0.68x
EV / EBITDA	7.64x	8.99x	8.72x	7.22x	7.04x	5.5x	5.18x	4.75x
EV / EBIT	10.6x	14.7x	12.9x	9.64x	9.15x	7.2x	6.82x	6.16x
EV / FCF	517x	56.4x	29x	14.4x	21.5x	11.9x	11.4x	-
FCF Yield	0.19%	1.77%	3.45%	6.93%	4.66%	8.44%	8.79%	-
Dividend per Share ²	0.8	0.8	0.8	0.8	-	0.8457	0.886	0.9456
Rate of return	0.62%	0.57%	0.52%	0.45%	-	0.5%	0.52%	0.55%
EPS ²	11.82	9.14	10.23	16.82	23.1	23.59	25.57	28.26
Distribution rate	6.77%	8.75%	7.82%	4.76%	-	3.59%	3.46%	3.35%
Net sales ¹	12,642	13,399	14,282	15,828	17,365	18,500	19,435	20,514
EBITDA ¹	1,896	1,643	1,743	2,246	2,590	2,703	2,806	2,929
EBIT ¹	1,363	1,004	1,175	1,682	1,994	2,063	2,130	2,258
Net income ¹	991.6	675.6	717.8	1,142	1,489	1,418	1,463	1,524
Net Debt ¹	4,075	4,705	4,793	4,379	4,615	4,454	4,123	3,496
Reference price ²	129.66	140.89	152.44	179.42	218.02	170.56	170.56	170.56
Nbr of stocks (in thousands)	80,377	71,410	68,259	65,966	62,482	61,030	-	-
Announcement Date	24/02/22	27/02/23	27/02/24	26/02/25	25/02/26	-	-	-

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.	7.23x	0.8x	5.5x	0.5%	1.04TCr
CVS HEALTH CORPORATION	14.29x	0.41x	9.06x	3.02%	11TCr
HCA HEALTHCARE, INC.	14.16x	1.81x	8.92x	0.73%	9.52TCr
FRESENIUS SE & CO. KGAA	12.7x	1.41x	8.62x	2.75%	2.7TCr
LABCORP HOLDINGS INC.	18.52x	1.75x	10.1x	1.13%	2.12TCr
QUEST DIAGNOSTICS INCORPORATED	19.81x	2.2x	11.1x	1.68%	2.11TCr
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.81x	5.58x	22.89x	2.44%	2.09TCr
REDE D'OR SÃO LUIZ S.A.	16.32x	1.53x	7.86x	4.44%	1.69TCr
TENET HEALTHCARE CORPORATION	7.7x	1.22x	5.75x	-.--%	1.67TCr
DAVITA INC.	13.39x	1.66x	7.97x	0.85%	1.26TCr
Average	15.39x	1.84x	9.78x	1.75%	3.53TCr
Weighted average by Cap.	15.18x	1.50x	9.63x	1.93%