|
Universal Health Services, Inc. (UHS) DCF Valuation
US | Healthcare | Medical - Care Facilities | NYSE
|
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Universal Health Services, Inc. (UHS) Bundle
Designed for accuracy, our (UHS) DCF Calculator empowers you to evaluate the valuation of Universal Health Services, Inc. using real-world financial information and the flexibility to modify all key parameters for enhanced projections.
Discounted Cash Flow (DCF) - (USD MM)
| Year | AY1 2019 |
AY2 2020 |
AY3 2021 |
AY4 2022 |
AY5 2023 |
FY1 2024 |
FY2 2025 |
FY3 2026 |
FY4 2027 |
FY5 2028 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 11,378.3 | 11,558.9 | 12,642.1 | 13,399.4 | 14,282.0 | 15,122.3 | 16,012.1 | 16,954.2 | 17,951.8 | 19,008.1 |
| Revenue Growth, % | 0 | 1.59 | 9.37 | 5.99 | 6.59 | 5.88 | 5.88 | 5.88 | 5.88 | 5.88 |
| EBITDA | 1,803.9 | 1,870.2 | 1,927.5 | 1,643.0 | 1,713.6 | 2,163.7 | 2,291.0 | 2,425.8 | 2,568.6 | 2,719.7 |
| EBITDA, % | 15.85 | 16.18 | 15.25 | 12.26 | 12 | 14.31 | 14.31 | 14.31 | 14.31 | 14.31 |
| Depreciation | 490.4 | 510.5 | 533.2 | 581.9 | 568.0 | 643.1 | 681.0 | 721.0 | 763.5 | 808.4 |
| Depreciation, % | 4.31 | 4.42 | 4.22 | 4.34 | 3.98 | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 |
| EBIT | 1,313.5 | 1,359.7 | 1,394.3 | 1,061.1 | 1,145.6 | 1,520.6 | 1,610.1 | 1,704.8 | 1,805.1 | 1,911.3 |
| EBIT, % | 11.54 | 11.76 | 11.03 | 7.92 | 8.02 | 10.06 | 10.06 | 10.06 | 10.06 | 10.06 |
| Total Cash | 61.3 | 1,224.5 | 115.3 | 102.8 | 119.4 | 412.8 | 437.1 | 462.8 | 490.0 | 518.8 |
| Total Cash, percent | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 | .0 |
| Account Receivables | 1,560.8 | 1,728.9 | 1,746.6 | 2,017.7 | 2,238.3 | 2,214.6 | 2,344.9 | 2,482.8 | 2,628.9 | 2,783.6 |
| Account Receivables, % | 13.72 | 14.96 | 13.82 | 15.06 | 15.67 | 14.64 | 14.64 | 14.64 | 14.64 | 14.64 |
| Inventories | 159.9 | 190.4 | 206.8 | 218.5 | 217.0 | 237.1 | 251.0 | 265.8 | 281.4 | 298.0 |
| Inventories, % | 1.41 | 1.65 | 1.64 | 1.63 | 1.52 | 1.57 | 1.57 | 1.57 | 1.57 | 1.57 |
| Accounts Payable | 447.0 | 570.5 | 658.9 | 636.6 | 614.0 | 699.4 | 740.6 | 784.2 | 830.3 | 879.2 |
| Accounts Payable, % | 3.93 | 4.94 | 5.21 | 4.75 | 4.3 | 4.63 | 4.63 | 4.63 | 4.63 | 4.63 |
| Capital Expenditure | -663.5 | -734.2 | -855.7 | -734.0 | -743.1 | -896.2 | -949.0 | -1,004.8 | -1,063.9 | -1,126.5 |
| Capital Expenditure, % | -5.83 | -6.35 | -6.77 | -5.48 | -5.2 | -5.93 | -5.93 | -5.93 | -5.93 | -5.93 |
| Tax Rate, % | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 | 23.67 |
| EBITAT | 1,003.8 | 1,025.1 | 1,069.0 | 827.6 | 874.4 | 1,164.2 | 1,232.7 | 1,305.2 | 1,382.0 | 1,463.3 |
| Depreciation | ||||||||||
| Changes in Account Receivables | ||||||||||
| Changes in Inventories | ||||||||||
| Changes in Accounts Payable | ||||||||||
| Capital Expenditure | ||||||||||
| UFCF | -443.1 | 726.3 | 800.8 | 370.4 | 457.7 | 1,000.1 | 861.6 | 912.3 | 965.9 | 1,022.8 |
| WACC, % | 8.44 | 8.42 | 8.44 | 8.46 | 8.44 | 8.44 | 8.44 | 8.44 | 8.44 | 8.44 |
| PV UFCF | ||||||||||
| SUM PV UFCF | 3,751.2 | |||||||||
| Long Term Growth Rate, % | 3.50 | |||||||||
| Free cash flow (T + 1) | 1,059 | |||||||||
| Terminal Value | 21,437 | |||||||||
| Present Terminal Value | 14,297 | |||||||||
| Enterprise Value | 18,048 | |||||||||
| Net Debt | 5,247 | |||||||||
| Equity Value | 12,801 | |||||||||
| Diluted Shares Outstanding, MM | 70 | |||||||||
| Equity Value Per Share | 182.55 |
What You Will Get
- Real UHS Financial Data: Pre-filled with Universal Health Services, Inc.'s historical and projected data for precise analysis.
- Fully Editable Template: Modify key inputs like revenue growth, WACC, and EBITDA % with ease.
- Automatic Calculations: See UHS's intrinsic value update instantly based on your changes.
- Professional Valuation Tool: Designed for investors, analysts, and consultants seeking accurate DCF results.
- User-Friendly Design: Simple structure and clear instructions for all experience levels.
Key Features
- Comprehensive UHS Financial Data: Gain access to precise pre-loaded historical performance and future forecasts.
- Adjustable Forecast Parameters: Modify highlighted cells for metrics such as WACC, growth rates, and profit margins.
- Real-Time Calculations: Instant updates to DCF, Net Present Value (NPV), and cash flow assessments.
- Interactive Dashboard: User-friendly charts and summaries to effectively present your valuation findings.
- Designed for All Skill Levels: An intuitive layout catering to investors, CFOs, and consultants alike.
How It Works
- Step 1: Download the Excel file.
- Step 2: Review Universal Health Services, Inc.'s (UHS) pre-filled financial data and forecasts.
- Step 3: Modify critical inputs such as revenue growth, WACC, and tax rates (highlighted cells).
- Step 4: Watch the DCF model update instantly as you adjust your assumptions.
- Step 5: Analyze the outputs and utilize the results for your investment decisions.
Why Choose This Calculator for Universal Health Services, Inc. (UHS)?
- Accuracy: Utilizes genuine UHS financial data for precise calculations.
- Flexibility: Allows users to easily adjust and experiment with various inputs.
- Time-Saving: Eliminate the need to create a DCF model from the ground up.
- Professional-Grade: Crafted with the expertise and usability expected at the CFO level.
- User-Friendly: Simple interface designed for users of all financial backgrounds.
Who Should Use This Product?
- Investors: Assess Universal Health Services' valuation before making stock transactions.
- CFOs and Financial Analysts: Optimize valuation methodologies and validate financial forecasts.
- Startup Founders: Understand how large healthcare organizations like Universal Health Services are appraised.
- Consultants: Provide expert valuation analyses and reports for healthcare clients.
- Students and Educators: Utilize current data to learn and teach valuation strategies in healthcare finance.
What the Template Contains
- Pre-Filled DCF Model: Universal Health Services, Inc. (UHS) financial data preloaded for immediate use.
- WACC Calculator: Detailed calculations for Weighted Average Cost of Capital specific to Universal Health Services, Inc. (UHS).
- Financial Ratios: Assess Universal Health Services, Inc. (UHS) profitability, leverage, and efficiency metrics.
- Editable Inputs: Modify assumptions such as growth rates, margins, and CAPEX to suit your analysis.
- Financial Statements: Access annual and quarterly reports for comprehensive evaluation.
- Interactive Dashboard: Effortlessly visualize key valuation metrics and outcomes for Universal Health Services, Inc. (UHS).
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.