Valuation UnitedHealth Group Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:02 2026-01-16 EST			5-day change	1st Jan Change
331.02 ^USD	-2.34%		-3.77%	+0.28%

01-16	Where the Money's Moving
01-16	Small Minneapolis businesses hit hard by ICE crackdown, while corporations stay silent	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	332,732	472,941	495,373	486,945	465,535	299,851	299,851	-
Change	-	42.14%	4.74%	-1.7%	-4.4%	-35.59%	0%	-
Enterprise Value (EV) ¹	359,278	495,037	514,300	519,854	513,326	354,453	352,500	353,025
Change	-	37.79%	3.89%	1.08%	-1.26%	-30.95%	-0.55%	0.15%
P/E ratio	21.9x	27.8x	25x	22.1x	32.6x	22.2x	20.2x	17.2x
PBR	5.1x	6.28x	6.18x	5.48x	5x	3.03x	2.87x	2.74x
PEG	-	2.2x	1.5x	1.7x	-0.9x	-5.96x	2.13x	1x
Capitalization / Revenue	1.29x	1.64x	1.53x	1.31x	1.16x	0.67x	0.66x	0.63x
EV / Revenue	1.4x	1.72x	1.59x	1.4x	1.28x	0.79x	0.77x	0.74x
EV / EBITDA	14.2x	18.3x	16.2x	14.3x	14.1x	13.5x	12.5x	11.2x
EV / EBIT	16x	20.7x	18.1x	16.1x	15.9x	16.2x	14.7x	13.2x
EV / FCF	17.9x	24.9x	22x	20.2x	24.8x	19.2x	22.3x	20.5x
FCF Yield	5.6%	4.02%	4.55%	4.94%	4.03%	5.2%	4.49%	4.89%
Dividend per Share ²	4.83	5.6	6.4	7.29	8.18	8.589	9.092	9.328
Rate of return	1.38%	1.12%	1.21%	1.38%	1.62%	2.59%	2.75%	2.82%
EPS ²	16.03	18.08	21.18	23.86	15.51	14.93	16.35	19.24
Distribution rate	30.1%	31%	30.2%	30.6%	52.7%	57.5%	55.6%	48.5%
Net sales ¹	257,141	287,597	324,162	371,622	400,278	447,990	455,981	478,549
EBITDA ¹	25,296	27,073	31,835	36,330	36,386	26,196	28,257	31,551
EBIT ¹	22,405	23,970	28,435	32,358	32,287	21,888	23,994	26,758
Net income ¹	15,403	17,285	20,120	22,381	14,405	13,615	14,819	17,399
Net Debt ¹	26,546	22,096	18,927	32,909	47,791	54,603	52,649	53,175
Reference price ²	350.68	502.14	530.18	526.47	505.86	331.02	331.02	331.02
Nbr of stocks (in thousands)	948,821	941,851	934,349	924,925	920,284	905,839	905,839	-
Announcement Date	1/20/21	1/19/22	1/13/23	1/12/24	1/16/25	-	-	-

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.($)
UNITEDHEALTH GROUP INC.	22.17x	0.79x	13.53x	2.59%	300B
ELEVANCE HEALTH, INC.	14.84x	0.54x	9.65x	1.78%	83.31B
CIGNA	11.3x	0.36x	7.5x	2.15%	72.71B
HUMANA INC.	21.83x	0.31x	9.94x	1.34%	32.87B
CENTENE CORPORATION	-4.53x	0.13x	25.72x	-.--%	22.49B
MOLINA HEALTHCARE, INC.	16.14x	0.2x	7.12x	-.--%	9.84B
ALIGNMENT HEALTHCARE, INC.	-205.8x	1.08x	44.52x	-.--%	4.5B
PROGYNY, INC.	37.29x	1.55x	9.04x	-.--%	2.11B
Average	-10.84x	0.62x	15.88x	0.98%	65.96B
Weighted average by Cap.	16.36x	0.63x	12.51x	2.14%