In partnership with

Peak Rates on the Products You Need

Peak Bank was designed for those who want to bank boldly, providing a 100 percent digital platform that combines convenience and powerful money management tools. Our high-yield savings accounts offer rates as high as 4.35% APY* while remaining accessible and flexible, ensuring you stay in control at all times. Apply online to start your ascent.

Get Started Today

_{Member FDIC}

Universal Health Services DCF Stock Analysis

Here’s my assumptions:

Risk Free Rate (10 Years Interest Rate Swap): 3.82%

Risk Premium (Taken from the Aswath Damodaran equity premium spreadsheet): 4.33%

Interest Rate Spread assumption on The Risk free rate ( For the cost of debt calculation): 3.5%

Historical Data

Revenue growth in the last 10 years (CAGR): 5.76%

Earnings growth in the last 10 years (CAGR): 5.31%

Unlevered Free Cash Flow growth in the last 10 years (CAGR): 4.55%

Future Assumptions

End of Year FCF growth: 3%

Growth until end of 2026: 5%

Growth until end of 2034: 4%

Perpetual growth: 3%

Net Debt: 4.87B

Outstanding Stock Options Present Value Assumption: $0.254B

Stock Valuation based on these assumptions: $275

Last update 09/07/2025

All the content in this newsletter should be taken as informational content only. THIS IS NOT FINANCIAL ADVICE! Do your own Due Diligence before investing or contact a professional financial advisor.

I don’t have a position in Universal Health Services (UHS) and I don’t plan to add a position in the coming days.