DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Universal Health Services, Inc. (UHS)

Healthcare | Medical - Care Facilities

Today's Price

$174.74

Today's Fair Value

$228.60 +30.82%

Margin of Safety

+23.56%

Projected Value (5Y)

$368.17 +110.7%

Dividends Paid (5Y)

$4.76

Scenario

Valuation Metric

Years To Project

Adjusted Free Cash Flow Growth Rate

Regression: 19.03% | CAGR (5y): -13.54%

Diluted Shares Growth Rate

Regression: -4.62% | CAGR (5y): -5.51%

Dividend Growth Rate

Regression: 8.53% | CAGR (5y): 5.92%

Exit Price Multiple

Capped at 30.00x (Historical 5y: 19.86x)

Discount Rate