Valuation Universal Health Services, Inc.

Equities

Real-time Estimate Cboe BZX Other stock markets 15:49:48 2026-03-06 EST			5-day change	1st Jan Change
192.80 ^USD	-2.11%		-5.95%	-11.09%

03-03	Universal Health Services, Inc. Presents at TD Cowen 46th Annual Health Care Conference, Mar-03-2026 11:50 AM
03-03	Goldman Sachs Adjusts Universal Health Services PT to $242 From $236, Maintains Neutral Rating	MT

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	12,032	-	-
Change	-	-3.46%	3.43%	13.74%	15.1%	-11.68%	-	-
Enterprise Value (EV) ¹	14,496	14,766	15,198	16,214	18,237	16,223	15,910	15,541
Change	-	1.86%	2.93%	6.68%	12.48%	-11.04%	-1.93%	-2.32%
P/E ratio	11x	15.4x	14.9x	10.7x	9.44x	8.47x	7.81x	6.99x
PBR	1.76x	1.68x	1.74x	1.83x	1.86x	1.44x	1.24x	1.07x
PEG	-	-0.7x	1.2x	0.2x	0.3x	12.35x	0.93x	0.6x
Capitalization / Revenue	0.82x	0.75x	0.73x	0.75x	0.78x	0.65x	0.62x	0.59x
EV / Revenue	1.15x	1.1x	1.06x	1.02x	1.05x	0.88x	0.82x	0.76x
EV / EBITDA	7.64x	8.99x	8.72x	7.22x	7.04x	6.01x	5.69x	5.27x
EV / EBIT	10.6x	14.7x	12.9x	9.64x	9.15x	7.91x	7.45x	6.85x
EV / FCF	517x	56.4x	29x	14.4x	21.5x	13.7x	12.2x	-
FCF Yield	0.19%	1.77%	3.45%	6.93%	4.66%	7.28%	8.23%	-
Dividend per Share ²	0.8	0.8	0.8	0.8	-	0.8313	0.8616	0.8675
Rate of return	0.62%	0.57%	0.52%	0.45%	-	0.42%	0.44%	0.44%
EPS ²	11.82	9.14	10.23	16.82	23.1	23.26	25.22	28.16
Distribution rate	6.77%	8.75%	7.82%	4.76%	-	3.57%	3.42%	3.08%
Net sales ¹	12,642	13,399	14,282	15,828	17,365	18,448	19,329	20,331
EBITDA ¹	1,896	1,643	1,743	2,246	2,590	2,698	2,798	2,948
EBIT ¹	1,363	1,004	1,175	1,682	1,994	2,051	2,137	2,269
Net income ¹	991.6	675.6	717.8	1,142	1,489	1,411	1,463	1,553
Net Debt ¹	4,075	4,705	4,793	4,379	4,615	4,192	3,879	3,510
Reference price ²	129.66	140.89	152.44	179.42	218.02	196.96	196.96	196.96
Nbr of stocks (in thousands)	80,377	71,410	68,259	65,966	62,482	61,087	-	-
Announcement Date	2/24/22	2/27/23	2/27/24	2/26/25	2/25/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
UNIVERSAL HEALTH SERVICES, INC.	8.47x	0.88x	6.01x	0.42%	12.03B
HCA HEALTHCARE, INC.	17.56x	2.12x	10.41x	0.57%	119B
CVS HEALTH CORPORATION	13.26x	0.37x	8.31x	3.44%	100B
FRESENIUS SE & CO. KGAA	17.37x	1.65x	9.82x	2.38%	30.22B
LABCORP HOLDINGS INC.	20.54x	1.83x	10.49x	1.05%	22.74B
QUEST DIAGNOSTICS INCORPORATED	21.57x	2.34x	11.87x	1.59%	22.41B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	29.21x	5.73x	23.53x	2.32%	22.16B
TENET HEALTHCARE CORPORATION	11.25x	1.37x	6.51x	-.--%	20.99B
REDE D'OR SÃO LUIZ S.A.	16.18x	1.48x	7.46x	4.53%	15.93B
FRESENIUS MEDICAL CARE AG	12.22x	0.96x	5.3x	3.64%	12.57B
Average	16.76x	1.87x	9.97x	1.99%	37.86B
Weighted average by Cap.	16.63x	1.68x	10.02x	1.9%