What Is UHS Fair Value?
Universal Health Services (UHS) fair value estimate using multiple valuation models, updated daily.
As of August 29, 2026, Universal Health Services (UHS) has a composite fair value estimate of $261.97 based on four valuation models: DCF (35% weight), Graham Number (25% weight), PEG (25% weight), and DDM (15% weight). The current market price is $171.66, suggesting the stock is undervalued by 52.6%.
Data as of August 29, 2026 (today)
Composite Fair Value
Undervalued4 of 4 models$261.97
vs. current price of $171.66(+52.6%)
How Is UHS Fair Value Calculated?
Four independent models estimate what UHS is worth. Each uses different inputs and assumptions. The composite blends them by weight.
UHS Intrinsic Value
Forward-looking models based on future cash flows
DCF (Discounted Cash Flow)
35% weightEstimates how much cash the company will generate over the next 10 years, then calculates what all that future cash is worth in today's dollars. Includes a 15% safety cushion. Try the standalone DCF calculator →
$341.24
+98.8%Undervalued
Inputs used
DDM (Dividend Discount Model)
15% weightIf a company pays you dividends, this model asks: how much are all those future dividend payments worth today? Only works for stocks that pay dividends. Try the intrinsic value calculator →
$10.60
-93.8%Overvalued
Inputs used
UHS Fair Value
Current fundamentals: earnings, assets, and growth rate
Graham Number (Value Investing)
25% weightCreated by legendary investor Benjamin Graham. It looks at two things: how much the company earns (EPS) and what its assets are worth (Book Value), then calculates the maximum price a careful investor should pay. Try the fair value calculator →
$254.20
+48.1%Undervalued
Inputs used
PEG (Price/Earnings to Growth)
25% weightChecks if you're paying a fair price for the company's growth. A fast-growing company deserves a higher price than a slow one. This model finds the right price based on how fast earnings are growing.
$225.27
+31.2%Undervalued
Inputs used
What If You Change the Assumptions?
Drag the sliders to test different scenarios. Tap the ? buttons to learn what each input means.
Your DCF Fair Value
Current price $171.66 is 98.8% below this estimate
View 10-year cash flow projections
| Year | Projected FCF (Free Cash Flow) | Present Value |
|---|---|---|
| Year 1 | $1.17B | $1.09B |
| Year 2 | $1.24B | $1.06B |
| Year 3 | $1.30B | $1.03B |
| Year 4 | $1.37B | $1.01B |
| Year 5 | $1.44B | $981.0M |
| Year 6 | $1.51B | $955.9M |
| Year 7 | $1.59B | $931.5M |
| Year 8 | $1.68B | $907.6M |
| Year 9 | $1.76B | $884.4M |
| Year 10 | $1.85B | $861.8M |
| Terminal Value | $34.78B | $16.16B |
What Are UHS's Key Financial Metrics?
Earnings & Growth
Current Price
$171.66
EPS (TTM)
$24.38
Forward P/E
7.1
Profit Margin
8.4%
Cash & Balance Sheet
Free Cash Flow
498.3M
EBITDA
2.7B
Book Value
$127.49
Total Debt
5.3B
What Do Analysts Say About UHS?
Low
$166.00
Average
$193.94
High
$290.00
Upside
+13.0%
UHS Fair Value FAQ
What is the fair value of UHS?
Based on our composite model (DCF 35%, Graham 25%, PEG 25%, DDM 15%), UHS's estimated fair value is $261.97. The stock is currently trading at $171.66, which makes it undervalued by our analysis.
How is UHS's fair value calculated?
We use four valuation methods: Discounted Cash Flow (DCF), Graham Number, PEG-based Fair Value, and Dividend Discount Model (for dividend-paying stocks). The composite score weights DCF at 35%, Graham and PEG at 25% each, and DDM at 15%. When a model can't be applied, its weight is redistributed proportionally.
Is UHS overvalued or undervalued?
Based on our analysis, UHS is undervalued. The current price of $171.66 is 52.6% below our estimated fair value of $261.97.
What do Wall Street analysts say about UHS?
17 analysts cover Universal Health Services with a consensus rating of "Buy." The average price target is $193.94, ranging from $166.00 to $290.00. This implies 13.0% upside from the current price.