UHS · Universal Health Services, Inc.
$176.702026-05-17Sector: Healthcare; Industry: Medical - Care Facilities; Sub-Industry: Health Care Facilities
Intrinsic Value Range Comparison · Mulya.ai
Bull
$862
+387.9% vs market
Base · active
$560
+217.0% vs market
Bear
$543
+207.2% vs market
Mulya.ai vs Analyst IV Comparison?
Mulya.ai IV range ($543 · $862) Analysts Range ($219 · $274) 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 |
|---|
| 2021.Q4 | $12.6B | — | 10.8% | 23.6% | $1.0B | −$350MM | $691MM | 8.6% | — | 10.2% | $10.2B | $15.38 | — |
| 2022.Q4 | $13.4B | 6.0% | 7.5% | 24.2% | $761MM | −$417MM | $344MM | 9.2% | — | 7.3% | $10.7B | $10.48 | — |
| 2023.Q4 | $14.3B | 6.6% | 8.2% | 23.5% | $899MM | −$218MM | $681MM | 8.9% | — | 8.3% | $11.0B | $11.14 | — |
| 2024.Q4 | $15.8B | 10.8% | 10.6% | 22.4% | $1.3B | −$416MM | $890MM | 9.5% | — | 11.8% | $11.1B | $17.72 | — |
| 2025.Q4 | $17.4B | 9.7% | 11.5% | 23.4% | $1.5B | −$563MM | $965MM | 9.4% | — | 13.1% | $12.2B | $23.10 | 5.7 |
| italics below = DCF projection · 10yr Rev CAGR: 4.7% |
| 2026.Q4 | $18.5B | +6.4% | 11.5% | 23.0% | $1.6B | −$513MM | $1.1B | 9.4% | $1.0B | 13.1% | $12.7B | $25.32 | 7.0 |
| 2027.Q4 | $19.4B | +4.9% | 12.1% | 22.7% | $1.8B | −$474MM | $1.3B | 9.4% | $1.1B | 14.0% | $13.2B | $28.16 | 6.3 |
| 2028.Q4 | $20.3B | +4.9% | 12.8% | 22.4% | $2.0B | −$565MM | $1.5B | 9.3% | $1.1B | 15.0% | $13.8B | $31.46 | 5.6 |
| 2029.Q4 | $21.3B | +4.8% | 12.8% | 22.0% | $2.1B | −$504MM | $1.6B | 9.2% | $1.1B | 15.2% | $14.3B | $33.10 | 5.3 |
| 2030.Q4 | $22.3B | +4.7% | 12.8% | 21.7% | $2.2B | −$553MM | $1.7B | 9.1% | $1.1B | 15.4% | $14.8B | $34.79 | 5.1 |
|
| Term. Yr+ | $28.7B | 4.1% | 17.5% | 20.0% | $4.0B | −$812MM | $3.2B | 8.6% | $29.9B | 20.3% | — | — | — |
Active scenario IV: $560 (+217.0% vs market)