UHS · Universal Health Services, Inc.
$145.692026-07-21Sector: Healthcare; Industry: Medical - Care Facilities; Sub-Industry: Health Care Facilities
Intrinsic Value Range Comparison · Mulya.ai
Bull
$901
+518.6% vs market
Base · active
$592
+306.1% vs market
Bear
$586
+302.3% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($586 · $901) Analysts Range ($165 · $310) Fundamentals · historical + forward · baseitalics = DCF projection
| Period | Revenue | Rev Gr ? | Ops M% ? | Tax Rate ? | NOPAT ? | Reinvest ? | FCFF ? | WACC% ? | PV FCFF ? | ROIC ? | Inv. Cap ? | EPS ? | P/E |
|---|
| 2024.Q1 | $14.3B | — | 8.2% | 22.6% | $910MM | −$274MM | $636MM | 8.8% | — | 8.2% | $11.1B | $11.63 | — |
| 2024.Q4 | $14.3B | 0.0% | 8.2% | 22.4% | $913MM | −$416MM | $497MM | 9.5% | — | 8.2% | $11.1B | $11.63 | — |
| 2025.Q1 | $15.8B | 10.8% | 10.6% | 23.0% | $1.3B | −$537MM | $758MM | 9.2% | — | 11.5% | $11.4B | $18.51 | — |
| 2025.Q4 | $15.8B | 0.0% | 10.6% | 23.4% | $1.3B | −$563MM | $726MM | 9.4% | — | 10.9% | $12.2B | $18.51 | — |
| 2026.Q1 | $17.8B | 12.2% | 11.5% | 23.4% | $1.6B | −$542MM | $1.0B | 8.9% | — | 12.6% | $12.5B | $24.64 | 4.4 |
| italics below = DCF projection · 10yr Rev CAGR: 4.5% |
| 2027.Q1 | $18.8B | +5.6% | 11.5% | 23.1% | $1.7B | −$564MM | $1.1B | 8.7% | $1.0B | 12.9% | $13.1B | $26.85 | 5.4 |
| 2028.Q1 | $19.7B | +4.9% | 11.9% | 22.7% | $1.8B | −$557MM | $1.3B | 8.7% | $1.1B | 13.5% | $13.7B | $29.33 | 5.0 |
| 2029.Q1 | $20.6B | +4.8% | 12.5% | 22.4% | $2.0B | −$613MM | $1.4B | 8.7% | $1.1B | 14.3% | $14.3B | $32.48 | 4.5 |
| 2030.Q1 | $21.5B | +4.4% | 12.5% | 22.0% | $2.1B | −$599MM | $1.5B | 8.7% | $1.1B | 14.4% | $14.9B | $34.06 | 4.3 |
| 2031.Q1 | $22.4B | +4.3% | 12.5% | 21.7% | $2.2B | −$629MM | $1.6B | 8.7% | $1.0B | 14.5% | $15.5B | $35.67 | 4.1 |
|
| Term. Yr+ | $28.7B | 4.1% | 17.5% | 20.0% | $4.0B | −$852MM | $3.2B | 8.6% | $30.6B | 19.3% | — | — | — |
Active scenario IV: $592 (+306.1% vs market)