US · UHS
Universal Health Services, Inc.
- Sector
- Healthcare · Medical - Care Facilities
- Headquarters
- King of Prussia, PA 19406-0958
- Website
- uhs.com
Price · as of 2025-12-31
$167.00
Market cap 13.12B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $146.95 | -12.01% |
| Intrinsic Value(DCF) | $86.52 | -48.19% |
| Graham-Dodd Method(GD) | $156.66 | -6.19% |
| Graham Formula(GF) | $409.88 | +145.44% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $40.90 | $59.76 | $326.26 | $14.07 | $168.88 |
| 2012 | $57.06 | $95.16 | $2.45 | $10.51 | $5.70 |
| 2013 | $75.54 | $132.37 | $0.00 | $25.10 | $65.28 |
| 2014 | $109.11 | $129.63 | $0.24 | $27.59 | $101.87 |
| 2015 | $111.00 | $135.10 | $7.14 | $35.05 | $136.38 |
| 2016 | $117.25 | $129.27 | $0.16 | $37.84 | $114.04 |
| 2017 | $122.35 | $142.22 | $0.00 | $45.51 | $113.60 |
| 2018 | $125.18 | $135.38 | $0.00 | $52.35 | $95.15 |
| 2019 | $122.70 | $139.31 | $0.00 | $55.36 | $123.81 |
| 2020 | $133.97 | $151.19 | $17.45 | $81.05 | $107.21 |
| 2021 | $147.79 | $154.85 | $0.00 | $73.88 | $205.74 |
| 2022 | $116.19 | $144.62 | $0.00 | $61.71 | $128.16 |
| 2023 | $174.46 | $184.81 | $0.00 | $71.74 | $149.56 |
| 2024 | $171.95 | $212.85 | $0.00 | $114.85 | $316.80 |
| 2025 | $206.42 | $146.95 | $2.33 | $156.66 | $409.88 |
AI valuation
Our deep-learning model estimates Universal Health Services, Inc.'s (UHS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $146.95
- Current price
- $167.00
- AI upside
- -12.01%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$86.52
-48.19% upside
Graham-Dodd
$156.66
-6.19% upside
Graham Formula
$409.88
+145.44% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| UHS | Universal Health Services… | $167.00 | 13.12B | -12% | -48% | -6% | +145% | 8.68 | 1.80 | 0.76 | 6.73 | 23.26 | 3.99 | 11.48% | 11.48% | 8.57% | 21.68% | 12.66% | 10.08% | 0.76 | 12.68 | 1.05 | 0.85 | 1.95 | 3734.00% | 971.00% | -2440.00% | 6.47% | 0.58 | 7.04% | 0.39% | 3.40% | 7.77% | 9.27 | 21.78 | 1.07 | 3.24 |
| ACHC | Acadia Healthcare Company… | $23.44 | 2.12B | -60% | -60% | — | — | -1.95 | 1.09 | 0.64 | -6.28 | — | 3.82 | 17.61% | 11.71% | -33.29% | -43.48% | 8.13% | -19.02% | 1.36 | 2.79 | 1.55 | 1.09 | -3.40 | -53741.00% | 504.00% | -2154.00% | -20.69% | 0.25 | -9.22% | 0.00% | 0.00% | 2.35% | 11.95 | -10.54 | 1.40 | 1.08 |
| ADUS | Addus HomeCare Corporatio… | $103.53 | 1.91B | +45% | +163% | -70% | +52% | 20.25 | 1.79 | 1.36 | 13.48 | 87.39 | -140.67 | 32.47% | 9.74% | 6.74% | 9.33% | 8.85% | 6.73% | 0.19 | 14.46 | 1.80 | 1.56 | 0.83 | 2317.00% | 2321.00% | -10000.00% | 0.00% | 0.75 | 0.00% | 0.00% | 0.00% | 2.43% | 14.92 | — | 1.45 | 4.72 |
| AMN | AMN Healthcare Services, … | $19.48 | 748.3M | +170% | -58% | — | — | — | 1.22 | 0.29 | 15.68 | — | -1.98 | 22.93% | 1.21% | -3.51% | 0.00% | 1.94% | 0.00% | 1.30 | 0.73 | 0.94 | 0.72 | 7.90 | -3558.00% | -849.00% | 1250.00% | 34.29% | 0.47 | 16.66% | 0.00% | — | 36.62% | 47.79 | 5.88 | 0.58 | 2.47 |
| CYH | Community Health Systems,… | $3.46 | 479.28M | +184% | -61% | — | +667% | 0.67 | -0.33 | 0.04 | 5.83 | — | -0.09 | 8.67% | -79.42% | 4.08% | -40.87% | -92.22% | 4.96% | -8.31 | -11.40 | 1.46 | 1.06 | 5.60 | -19667.00% | -118.00% | 7333.00% | 45.79% | 0.25 | 2.07% | 0.00% | 0.00% | 164.44% | -1.19 | 56.61 | 0.94 | -1.80 |
| DVA | DaVita Inc. | $156.30 | 10.45B | -3% | -61% | — | -21% | 12.29 | -20.36 | 0.97 | 10.42 | — | -1.57 | 27.00% | 14.74% | 5.47% | -407.09% | 12.61% | 6.21% | -23.12 | 3.66 | 1.29 | 1.19 | 5.41 | -1137.00% | 646.00% | -1063.00% | 9.89% | 0.60 | 10.50% | 0.00% | 0.00% | 13.52% | 13.69 | 21.00 | 2.02 | 1.68 |
| EHC | Encompass Health Corporat… | $107.88 | 10.85B | -27% | -39% | -66% | -6% | 19.15 | 3.38 | 1.83 | 7.87 | 78.34 | 6.82 | 21.72% | 17.74% | 9.54% | 21.47% | 20.72% | 8.33% | 0.08 | 8.55 | 1.08 | 0.83 | 0.14 | 2444.00% | 1046.00% | 2190.00% | 4.04% | 1.41 | 10.83% | 0.65% | 12.50% | 24.52% | 10.50 | 25.17 | 1.86 | 3.05 |
| ENSG | The Ensign Group, Inc. | $214.17 | 12.45B | -38% | +33% | -70% | -27% | 35.93 | 5.54 | 2.45 | 28.09 | 255.48 | 5.81 | 13.74% | 8.58% | 6.80% | 16.92% | 7.20% | 6.80% | 1.86 | 54.31 | 1.42 | 1.35 | 6.43 | 1406.00% | 1872.00% | 9620.00% | 3.00% | 0.63 | 8.15% | 0.12% | 4.20% | 0.29% | 36.77 | 43.03 | 3.15 | 4.02 |
| FMS | Fresenius Medical Care AG… | $23.46 | 13.52B | -1% | -60% | +12% | -19% | 11.94 | 0.82 | 0.60 | 7.06 | 14.46 | -21.51 | 25.62% | 9.31% | 4.98% | 6.78% | 6.03% | 3.03% | 0.76 | — | 1.26 | 0.76 | 3.11 | 8261.00% | 151.00% | 54.00% | 14.52% | 0.41 | 7.11% | 3.47% | 41.50% | 13.67% | 11.43 | 12.31 | 1.06 | 1.31 |
| HCA | HCA Healthcare, Inc. | $529.70 | 118.45B | -26% | -56% | -86% | -18% | 18.12 | -20.40 | 1.63 | 11.03 | 62.49 | -7.53 | 41.50% | 15.83% | 8.97% | -159.14% | 22.59% | 11.28% | -8.33 | 5.32 | 0.83 | 0.73 | 3.15 | 2900.00% | 708.00% | 3641.00% | 6.26% | 0.77 | 18.35% | 0.55% | 10.00% | 8.74% | 14.38 | 22.37 | 2.28 | 2.87 |
| LFST | LifeStance Health Group, … | $7.24 | 2.82B | +311% | -6% | -90% | -93% | 285.23 | 1.81 | 1.94 | 34.29 | — | 55.12 | 28.53% | 1.80% | 0.68% | 0.65% | 1.24% | 0.45% | 0.13 | 2.20 | 1.65 | 1.37 | -0.69 | -11333.00% | 1385.00% | 2839.00% | 3.99% | 0.58 | 6.78% | 0.00% | 0.00% | 13.97% | 105.10 | 24.55 | 1.90 | 2.68 |
| SEM | Select Medical Holdings C… | $14.97 | 1.86B | +47% | -60% | — | +4% | 12.67 | 1.09 | 0.34 | 10.42 | — | -2.45 | 11.54% | 6.14% | 2.68% | 8.63% | 5.42% | 2.55% | 2.17 | 2.85 | 1.04 | 0.90 | 6.93 | -2892.00% | 512.00% | -2908.00% | 20.66% | 0.35 | 7.88% | 1.70% | 21.50% | 7.10% | 16.53 | 14.45 | 1.01 | 1.62 |
| SGRY | Surgery Partners, Inc. | $15.50 | 2B | +214% | -38% | — | — | 242.66 | 1.69 | 0.97 | 12.90 | 18.60 | -0.91 | 23.94% | 11.20% | -5.40% | 0.66% | 2.77% | 0.17% | 2.07 | 1.73 | 1.79 | 1.36 | 6.85 | 130444.00% | 1352.00% | 229.00% | 6.91% | 0.48 | 4.16% | 0.00% | 0.00% | 0.00% | 18.54 | 30.84 | 2.08 | 0.91 |
| THC | Tenet Healthcare Corporat… | $239.39 | 21.04B | -32% | -53% | -100% | -28% | 15.18 | 5.06 | 1.00 | 7.36 | — | -2.57 | 41.41% | 16.46% | 6.60% | 33.54% | 19.78% | 4.80% | 3.12 | — | 1.76 | 1.22 | 2.39 | -5263.00% | 312.00% | 12670.00% | 11.85% | 0.79 | 16.87% | 0.00% | 0.00% | 11.50% | 9.02 | 12.51 | 1.48 | 2.07 |
About Universal Health Services, Inc.
Universal Health Services, Inc., through its subsidiaries, owns and operates acute care hospitals, and outpatient and behavioral health care facilities. The company operates through Acute Care Hospital Services and Behavioral Health Care Services segments. Its hospitals offer general and specialty surgery, internal medicine, obstetrics, emergency room care, radiology, oncology, diagnostic and coronary care, pediatric services, pharmacy services, and/or behavioral health services. As of February 24, 2022, it owned and/or operated 363 inpatient facilities, and 40 outpatient and other facilities located in 39 states; Washington, D.C.; the United Kingdom; and Puerto Rico. The company also provides commercial health insurance services; and various management services, which include central purchasing, information, finance and control systems, facilities planning, physician recruitment, administrative personnel management, marketing, and public relations services. Universal Health Services, Inc. founded in 1978 and is headquartered in King of Prussia, Pennsylvania.
- CEO
- Marc D. Miller
- Employees
- 99.3K
- Beta
- 1.27
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($86.52 ÷ $167.00) − 1 = -48.19% (DCF, example).