# Universal Health Services (UHS) Forecast Calculator

Interactive five-year financial forecast and DCF for Universal Health Services. Adjust revenue growth, margins, capex, and WACC to update revenue, free cash flow, and enterprise value.

- Canonical: https://finamodel.com/companies/universal-health-services/forecast
- Industry: Healthcare
- Forecast start year: 2026

## Historical data

| Year | Revenue | Free cash flow | EBITDA | Net income |
|---:|---:|---:|---:|---:|
| 2021 | 11378259000 | 804374000 | 1706300000 | 814854000 |
| 2022 | 11558897000 | 1628862000 | 1868847000 | 943953000 |
| 2023 | 12642117000 | 28036000 | 1896307000 | 991590000 |
| 2024 | 13399370000 | 262022000 | 1585416000 | 675609000 |
| 2025 | 14281976000 | 524742000 | 1743422000 | 717795000 |

## Frequently asked questions

### What services does Universal Health Services (UHS) provide?

Universal Health Services operates as one of the largest providers of hospital and healthcare services across the United States and the United Kingdom. The company primarily offers Acute Care Services, accounting for approximately 55% of revenue, and Behavioural Health Care Services, which makes up about 45% of revenue.

### What are the main revenue drivers for Universal Health Services?

The main revenue drivers for Universal Health Services stem from its two primary segments: Acute Care Services and Behavioural Health Care Services. Growth is also driven by significant capital investment in new hospital construction, bed additions, and the expansion of outpatient behavioural health centers.

### What is the assumed capital expenditure as a percentage of revenue in the Universal Health Services financial model?

The Universal Health Services financial model assumes a Capital Expenditure (Capex) as a percentage of revenue at approximately 5.87%. This capex is roughly 60% growth-oriented, funding new facilities and expansions, while the remaining 40% covers maintenance.

### What are the key revenue growth and margin assumptions used in the Universal Health Services financial model?

The financial model for Universal Health Services incorporates a revenue growth assumption of approximately 5.85%. Key margin assumptions include Cost of Goods Sold at 55% of revenue and Selling, General & Administrative expenses at 15% of revenue.

### What is the primary purpose of the financial model for Universal Health Services?

The primary purpose of the Universal Health Services financial model is to forecast the company's consolidated revenue, EBITDA, and free cash flow. This analysis helps determine its equity valuation and assesses its capacity for continued share repurchases and facility expansion.

### What forecast horizon does the Universal Health Services financial model cover?

The downloadable Excel financial model for Universal Health Services covers a forecast horizon from Fiscal Year 2026 through Fiscal Year 2030. This model provides detailed projections for key financial metrics over this five-year period.