Edwyn

Edwyn Search companies, tickers, CIKs…⌘K

UNITEDHEALTH GROUP INC

UNHCIK 0000731766Healthcare

Compare:HUM CNC CVS ELV MOH

Compare UNH

Intrinsic Value

UNH Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic Value

UNH Intrinsic Valuation

Review the filing-backed discounted cash flow baseline, scenario range, and capital structure context for a fundamentals-first fair value read.

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for UNITEDHEALTH GROUP INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$271.41

Implied equity value $247B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$222.49 – $335.10

Bear

$222.49

Base

$271.41

Bull

$335.10

Model assumptions

Cash flow base

$20B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$271.41Baseline

Growth +1 pt$337.20+$65.79

Intrinsic value

Filing-backed DCF baseline

Automated free-cash-flow DCF baseline for UNITEDHEALTH GROUP INC, derived from annual filing data.

Read the DCF guide

DCF fair value

$271.41

Implied equity value $247B

Current price

—

Latest available quote for the primary listing.

Margin of safety

N/A

Live market price unavailable. Refreshing the route will retry the quote.

Fair value range

$222.49 – $335.10

Bear

$222.49

Base

$271.41

Bull

$335.10

Model assumptions

Cash flow base

$20B

Basis

Operating cash flow less capex (firm-value proxy)

Growth

10.0%

Discount

10.5%

Terminal

2.5%

Horizon

Assumption sensitivity

vs base per share

Base case$271.41Baseline

Growth +1 pt$337.20+$65.79

What the market is pricing in

Market expectations cannot be backed out until price, share count, cash-flow base, discount rate, terminal growth, and the EV-to-equity bridge are all available.
Growth anchor: Median of 3Y revenue CAGR, 5Y revenue CAGR, and 5Y free cash flow CAGR. Scenario-derived from +/-2 pts growth and +/-1 pt discount.
Net debt reduces equity value relative to firm value before the per-share target is calculated.

Intrinsic EV-to-equity bridge

Enterprise value

Discounted free cash flows

$298B

Less total debt

− $78B

Plus cash and equivalents

+ $28B

Equity value

After the bridge

$247B

Diluted shares

911,000,000

Fair value / share

$271.41