UnitedHealth Group Inc
NYSE:UNH

Watchlist Manager
UnitedHealth Group Inc Logo
UnitedHealth Group Inc
NYSE:UNH
Watchlist
Price: 592.005 USD -0.92%
Market Cap: 544.8B USD
Have any thoughts about
UnitedHealth Group Inc?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Nov 22, 2024.

Estimated DCF Value of one UNH stock is 499.501 USD. Compared to the current market price of 592.005 USD, the stock is Overvalued by 16%.

UNH DCF Value
Base Case
499.501 USD
Overvaluation 16%
DCF Value
Price
Worst Case
Base Case
Best Case
499.501
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 499.501 USD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 129.2B USD. The present value of the terminal value is 330.5B USD. The total present value equals 459.7B USD.
Operating Model
Equity Model: Insurance
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 459.7B USD
Equity Value 459.7B USD
/ Shares Outstanding 920.3m
UNH DCF Value 499.501 USD
Overvalued by 16%

You are using the equity valuation model. In this approach, further calculations for converting firm value to equity value are not required. The present value, obtained in the present value calculation block, already represents the equity value.

The DCF value per share is derived by dividing the present value by the number of shares:

Present Value
459.7B USD
/
Number of Shares
920.3m
=
DCF Value
499.501 USD

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
427.4B 565B
Net Income
27.1B 38.4B

See Also

Discover More

What is the DCF value of one UNH stock?

Estimated DCF Value of one UNH stock is 499.501 USD. Compared to the current market price of 592.005 USD, the stock is Overvalued by 16%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, UnitedHealth Group Inc's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 459.7B USD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 499.501 USD per share.

Back to Top
//