Valuation UnitedHealth Group Incorporated Toronto S.E.

Stocks

Market Closed - Toronto S.E. 15:59:32 2026-10-02 EDT			5-day change	1st Jan Change
16.97 ^CAD	+1.74%		-1.39%	+10.77%

10-02	Vance's fraud crackdown may raise costs for US health insurers, enrollees	RE
10-02	Grail's cancer blood test nears landmark FDA approval, but insurance coverage looms	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	472,941	495,373	486,945	465,535	299,026	333,816	-	-
Change	-	4.74%	-1.7%	-4.4%	-35.77%	11.63%	-	-
Enterprise Value (EV) ¹	495,037	514,300	519,854	513,326	349,294	380,268	375,860	372,533
Change	-	3.89%	1.08%	-1.26%	-31.95%	8.87%	-1.16%	-0.89%
P/E	27.8x	25x	22.1x	32.6x	25x	20.2x	17.5x	15.2x
PBR	6.28x	6.18x	5.48x	5x	3.18x	3.34x	3.05x	2.83x
PEG	-	1.5x	1.7x	-0.9x	-1.7x	0.5x	1.2x	1x
Capitalization / Revenue	1.64x	1.53x	1.31x	1.16x	0.67x	0.75x	0.73x	0.69x
EV / Revenue	1.72x	1.59x	1.4x	1.28x	0.78x	0.85x	0.82x	0.76x
EV / EBITDA	18.3x	16.2x	14.3x	14.1x	15x	12.9x	11.3x	10.1x
EV / EBIT	20.7x	18.1x	16.1x	15.9x	18.4x	14.8x	13.2x	11.5x
EV / FCF	24.9x	22x	20.2x	24.8x	21.7x	15.6x	15x	14.4x
FCF Yield	4.02%	4.55%	4.94%	4.03%	4.6%	6.43%	6.67%	6.94%
Dividend per Share ²	5.6	6.4	7.29	8.18	8.73	9.192	9.401	10.06
Rate of return	1.12%	1.21%	1.38%	1.62%	2.64%	2.47%	2.53%	2.71%
EPS ²	18.08	21.18	23.86	15.51	13.23	18.44	21.24	24.45
Distribution rate	31%	30.2%	30.6%	52.7%	66%	49.9%	44.3%	41.1%
Net sales ¹	287,597	324,162	371,622	400,278	447,567	447,112	460,097	487,271
EBITDA ¹	27,073	31,835	36,330	36,386	23,325	29,540	33,170	37,014
EBIT ¹	23,970	28,435	32,358	32,287	18,964	25,708	28,428	32,289
Net income ¹	17,285	20,120	22,381	14,405	12,056	16,724	19,502	22,059
Net Debt ¹	22,096	18,927	32,909	47,791	50,268	46,453	42,044	38,718
Reference price ²	502.14	530.18	526.47	505.86	330.11	371.90	371.90	371.90
Nbr of stocks (in thousands)	941,851	934,349	924,925	920,284	905,839	897,595	-	-
Announcement Date	1/19/22	1/13/23	1/12/24	1/16/25	1/27/26	-	-	-

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.($)
UNITEDHEALTH GROUP INC.	20.17x	0.85x	12.87x	2.47%	334B
ELEVANCE HEALTH, INC.	18.65x	0.54x	10.27x	1.78%	83.8B
CIGNA	10.9x	0.32x	7.06x	2.28%	71.48B
HUMANA INC.	54.23x	0.33x	19.1x	0.95%	46.63B
CENTENE CORPORATION	16.41x	0.14x	9.21x	-.--%	31.12B
MOLINA HEALTHCARE, INC.	64.31x	0.2x	12.13x	-.--%	9.87B
BRADSAÚDE S.A.	9.83x	0.47x	8.73x	5.36%	7.83B
CLOVER HEALTH INVESTMENTS, CORP.	77.58x	0.77x	28.31x	-.--%	2.33B
PROGYNY, INC.	19.62x	1.29x	7.46x	-.--%	1.94B
Average	32.41x	0.55x	12.79x	1.43%	65.42B
Weighted average by Cap.	22.16x	0.65x	12.07x	2.08%