UHT - NYSE

Universal Health Realty Income Trust

Universal Health Realty Income Trust

UHTยทNYSE

$40.26

-0.84%
Real EstateREIT - Healthcare Facilities

Universal Health Realty Income Trust, a real estate investment trust, invests in healthcare and human service related facilities including acute care hospitals, rehabilitation hospitals, sub-acute care facilities, medical/office buildings, free-standing emergency departments and childcare centers. We have investments in seventy-one properties located in twenty states, including two that are currently under construction.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$558.59M
EPS1.2700
P/E Ratio31.70
Earnings Date07/27/2026
Universal Health Realty Income Trust

Universal Health Realty Income Trust Fair Value Envelope

UHT ยท NYSE

Our analysis suggests that UHT has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.257, this represents a potential HIDDEN relative to our calculated worth for Universal Health Realty Income Trust.

HIDDEN
Intrinsic Value
Current Price: $40.257

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$1.0B
+ Cash & Equivalents$6.7M
Firm Value$1.0B
- Debt$386.0M
Equity Value$644.1M
/ Shares Outstanding13,873,583B
DCF Value$46
UNDERVALUED BY 15%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$51.4M
$53.8M
$56.3M
$58.9M
$61.6M
$64.5M
$67.5M
$70.6M
$73.9M
$77.3M
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$51.4M
$53.8M
$56.3M
$58.9M
$61.6M
$64.5M
$67.5M
$70.6M
$73.9M
$77.3M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$47.6M
$46.1M
$44.7M
$43.3M
$41.9M
$40.6M
$39.4M
$38.2M
$37.0M
$35.8M
Terminal Value represents 59.5% of Enterprise Value

Related Guides

Blog Categories

Continue your UHT research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.