Valuation Universal Health Services, Inc.

Equities

Market Closed - Nyse Other stock markets 16:00:01 2024-12-10 EST			5-day change	1st Jan Change
191.70 ^USD	-0.60%		-4.66%	+25.75%

11-26	TD Cowen Adjusts Price Target on Universal Health Services to $251 From $275, Maintains Buy Rating	MT
11-25	Wells Fargo Adjusts Price Target on Universal Health Services to $230 From $285, Keeps Overweight Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	12,564	11,684	10,421	10,060	10,405	12,646	-	-
Change	-	-7%	-10.81%	-3.46%	3.43%	21.53%	-	-
Enterprise Value (EV) ¹	16,487	14,316	14,496	14,766	15,198	17,471	17,094	16,677
Change	-	-13.17%	1.26%	1.86%	2.93%	14.95%	-2.16%	-2.44%
P/E ratio	15.7x	12.5x	11x	15.4x	14.9x	12x	10.8x	9.85x
PBR	2.28x	1.85x	1.76x	1.68x	1.74x	1.81x	1.69x	1.49x
PEG	-	0.6x	1.46x	-0.7x	1.2x	0.2x	1x	1.05x
Capitalization / Revenue	1.1x	1.01x	0.82x	0.75x	0.73x	0.8x	0.76x	0.72x
EV / Revenue	1.45x	1.24x	1.15x	1.1x	1.06x	1.11x	1.02x	0.94x
EV / EBITDA	9.15x	7.66x	7.64x	8.99x	8.72x	7.92x	7.22x	6.65x
EV / EBIT	12.4x	10.5x	10.6x	14.7x	12.9x	10.8x	9.79x	8.97x
EV / FCF	20.5x	8.79x	517x	56.4x	29x	16.3x	17.7x	14.9x
FCF Yield	4.88%	11.4%	0.19%	1.77%	3.45%	6.15%	5.66%	6.71%
Dividend per Share ²	0.6	0.2	0.8	0.8	0.8	0.7975	0.8098	0.8161
Rate of return	0.42%	0.15%	0.62%	0.57%	0.52%	0.42%	0.42%	0.43%
EPS ²	9.13	10.99	11.82	9.14	10.23	16.04	17.79	19.46
Distribution rate	6.57%	1.82%	6.77%	8.75%	7.82%	4.97%	4.55%	4.19%
Net sales ¹	11,378	11,559	12,642	13,399	14,282	15,720	16,708	17,660
EBITDA ¹	1,802	1,869	1,896	1,643	1,743	2,206	2,369	2,508
EBIT ¹	1,325	1,358	1,363	1,004	1,175	1,615	1,746	1,860
Net income ¹	814.9	944	991.6	675.6	717.8	1,086	1,168	1,256
Net Debt ¹	3,923	2,632	4,075	4,705	4,793	4,826	4,449	4,031
Reference price ²	143.46	137.50	129.66	140.89	152.44	191.70	191.70	191.70
Nbr of stocks (in thousands)	87,582	84,982	80,377	71,410	68,259	65,966	-	-
Announcement Date	2/26/20	2/25/21	2/24/22	2/27/23	2/27/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
UNIVERSAL HEALTH SERVICES, INC.	12.03x	1.12x	7.95x	+0.41%	12.72B
HCA HEALTHCARE, INC.	14.36x	1.71x	8.72x	+0.83%	80.68B
CVS HEALTH CORPORATION	18.3x	0.33x	8.51x	+4.73%	70.56B
DR. SULAIMAN AL HABIB MEDICAL SERVICES GROUP COMPANY	45.49x	9.8x	37.81x	+1.56%	27.83B
NATERA, INC.	-102.8x	13.19x	-117.43x	-.--%	22.15B
FRESENIUS SE & CO. KGAA	16.99x	1.43x	8.36x	+2.53%	20.11B
LABCORP HOLDINGS INC.	25.05x	1.88x	11.16x	+1.24%	19.74B
QUEST DIAGNOSTICS INCORPORATED	20.07x	2.3x	11.77x	+1.86%	17.66B
FRESENIUS MEDICAL CARE AG	20.31x	1.19x	6.86x	+2.40%	14.16B
TENET HEALTHCARE CORPORATION	4.4x	1.09x	5.74x	-.--%	13.41B
Average	7.42x	3.40x	-1.05x	+1.55%	29.9B
Weighted average by Cap.	10.46x	2.94x	2.09x	+1.98%