UnitedHealth Group Incorporated (UNH) Analyst Estimates Quarterly - Discounting Cash Flows
UNH
UnitedHealth Group Incorporated
UNH (NYSE)
Period Ending: 2028
12-30
2028
09-30
2028
06-30
2028
03-30
2027
12-30
2027
09-30
2027
06-30
2027
03-30
2026
12-30
2026
09-30
2026
06-30
2026
03-30
2025
12-30
2025
09-30
2025
06-30
2025
03-30
2024
12-30
2024
09-30
2024
06-30
2024
03-30
2023
12-30
2023
09-29
2023
06-29
2023
03-29
2022
12-29
2022
09-29
2022
06-29
2022
03-29
2021
12-29
2021
09-29
2021
06-29
2021
03-29
2020
12-29
2020
09-29
2020
06-29
2020
03-29
2019
12-29
2019
09-29
2019
06-29
2019
03-29
2018
12-29
2018
09-29
2018
06-29
2018
03-29
2017
12-29
2017
09-29
2017
06-29
2017
03-29
2016
12-29
2016
09-29
2016
06-29
2016
03-29
2015
12-29
2015
09-29
2015
06-29
2015
03-29
2014
12-29
2014
09-29
2014
06-29
2014
03-29
2013
12-29
2013
09-29
2013
06-29
2013
03-29
2012
12-29
2012
09-29
2012
06-29
2012
03-29
2011
12-29
2011
09-29
2011
06-29
2011
03-29
2010
12-29
2010
09-29
2010
06-29
2010
03-29
2009
12-29
2009
09-29
2009
06-29
2009
03-29
2008
12-29
2008
09-29
2008
06-29
2008
03-29
2007
12-29
2007
09-29
2007
06-29
2007
03-29
2006
12-29
2006
09-29
2006
06-29
2006
03-29
2005
12-29
2005
09-29
2005
06-29
2005
03-29
2004
12-29
2004
09-29
2004
06-29
2004
03-29
2003
12-29
2003
09-29
2003
06-29
2003
03-29
2002
12-29
2002
09-29
2002
06-29
2002
03-29
2001
12-29
2001
09-29
2001
06-29
2001
03-29
2000
12-29
2000
09-29
2000
06-29
2000
03-29
1999
12-29
1999
09-29
1999
06-29
1999
03-29
1998
12-29
1998
09-29
1998
06-29
1998
03-29
1997
12-29
1997
09-29
1997
06-29
1997
03-29
1996
12-29
Number of Analysts
1234
14 13 14 14 13 13 13 13 13 10 10 10 5 5 5 5 6 6 6 6 10 10 10 10 5 5 5 5 12 7 13 14 11 9 17 19 20 9 13 9 16 19 10 10 10 9 8 16 11 9 20 13 18 17 7 18 15 19 7 9 15 15 17 12 12 12 19 10 8 11 8 14 15 9 9 11 18 7 13 8 15 7 7 18 12 9 20 11 15 9 13 11 15 7 18 12 18 7 16 7 14 15 20 17 17 13 11 10 15 10 9 16 15 12 18 12 13
Estimated Revenue
Low
1234
112,961 112,519 110,089 109,095 100,651 98,043 97,334 96,657 90,452 87,207 86,782 85,580 78,688 76,816 76,013 75,103 69,623 68,094 66,307 65,893 61,973 60,852 60,560 61,212 58,151 57,012 57,762 56,947 45,469 43,358 43,165 41,745 40,291 38,554 38,542 35,526 37,102 35,352 35,711 33,711 34,239 32,855 27,960 26,342 25,755 24,470 22,945 24,984 24,571 24,369 21,581 23,694 22,677 19,553 20,305 19,370 18,328 19,230 16,255 14,736 15,283 13,871 14,009 12,337 15,604 14,725 16,495 14,672 16,276 16,010 15,308 16,431 14,741 14,237 13,933 14,413 13,643 13,809 13,870 14,126 9,882 9,034 8,852 8,522 7,948 7,509 6,745 6,296 5,522 5,446 5,153 5,361 5,161 4,602 4,629 4,347 4,548 4,437 4,321 4,204 4,347 3,643 3,814 3,697 3,594 3,922 3,460 3,847 3,716 3,438 3,340 3,242 2,443 2,322 2,294 2,240 2,141
Average
1234
113,772 113,028 111,523 111,579 101,595 99,139 98,786 99,217 92,126 91,414 90,968 89,709 82,484 80,522 79,680 78,726 72,982 71,379 69,506 69,071 64,963 63,787 63,482 64,165 60,956 59,762 60,548 59,695 56,837 54,197 53,956 52,182 50,364 48,192 48,178 44,408 46,378 44,190 44,639 42,139 42,799 41,069 34,950 32,927 32,194 30,588 28,682 31,230 30,714 30,461 26,976 29,617 28,347 24,441 25,381 24,213 22,910 24,037 20,319 18,420 19,103 17,339 17,511 15,421 19,505 18,407 20,618 18,340 20,345 20,013 19,135 20,538 18,426 17,797 17,417 18,016 17,054 17,261 17,338 17,658 12,352 11,293 11,066 10,653 9,936 9,387 8,431 7,870 6,903 6,807 6,441 6,702 6,452 5,752 5,786 5,434 5,686 5,546 5,401 5,256 5,434 4,554 4,768 4,622 4,493 4,903 4,324 4,809 4,645 4,297 4,175 4,053 3,054 2,902 2,867 2,800 2,676
High
1234
115,454 114,175 112,798 113,007 103,473 99,986 99,896 100,536 93,229 93,695 93,239 91,948 84,542 82,532 81,668 80,691 74,803 73,161 71,241 70,795 66,584 65,379 65,066 65,766 62,478 61,254 62,059 61,184 68,204 65,037 64,747 62,618 60,437 57,831 57,813 53,290 55,653 53,028 53,566 50,567 51,358 49,282 41,940 39,512 38,633 36,705 34,418 37,477 36,856 36,553 32,371 35,541 34,016 29,330 30,457 29,055 27,492 28,844 24,382 22,104 22,924 20,807 21,014 18,505 23,407 22,088 24,742 22,008 24,414 24,016 22,962 24,646 22,111 21,356 20,900 21,619 20,465 20,713 20,805 21,189 14,823 13,551 13,279 12,783 11,923 11,264 10,117 9,444 8,283 8,168 7,730 8,042 7,742 6,903 6,943 6,520 6,823 6,655 6,482 6,307 6,521 5,465 5,721 5,546 5,391 5,884 5,189 5,771 5,574 5,156 5,010 4,864 3,664 3,482 3,440 3,360 3,211
Estimated EBITDA
Low
1234
10,361 10,321 10,098 10,007 9,232 8,993 8,928 7,223 5,743 6,044 6,014 6,566 5,221 5,494 5,467 5,969 4,746 4,995 4,970 4,651 3,137 3,654 5,159 4,397 4,392 4,349 4,060 4,149 3,921 3,935 3,647 3,449 3,462 3,529 3,263 2,852 2,895 3,127 2,857 2,613 2,301 2,742 2,537 2,218 2,433 2,450 2,037 1,913 2,226 2,384 1,930 1,908 1,960 2,081 1,904 1,840 1,655 1,807 1,452 1,254 1,273 1,230 1,170 1,011 1,306 1,277 1,293 1,231 1,230 1,482 698.5 1,463 1,674 1,714 1,583 1,270 1,604 1,462 1,335 1,268 1,197 1,127 1,072 1,015 983.1 888.6 785.7 729.8 655.9 616 552 544.3 508.2 453.4 433.2 372 352.8 331.3 318 303.1 318.4 235.3 244.2 231.3 218.2 232 191.3 212 209.6 205.6 -757.2 200.8 185.4 179.4 176.2 169.6 153.7
Average
1234
10,436 10,367 10,229 10,234 9,319 9,093 9,061 9,028 7,179 7,554 7,517 8,207 6,526 6,868 6,834 7,461 5,933 6,243 6,213 5,814 3,921 4,568 6,449 5,496 5,490 5,437 5,075 5,187 4,901 4,919 4,559 4,311 4,327 4,411 4,079 3,565 3,619 3,908 3,571 3,266 2,876 3,428 3,171 2,772 3,041 3,062 2,546 2,392 2,782 2,980 2,412 2,384 2,450 2,602 2,380 2,300 2,068 2,258 1,815 1,567 1,591 1,538 1,462 1,263 1,632 1,597 1,617 1,538 1,538 1,852 873.1 1,829 2,092 2,143 1,979 1,587 2,005 1,827 1,668 1,585 1,496 1,409 1,340 1,269 1,229 1,111 982.2 912.3 819.9 770 690 680.3 635.3 566.8 541.5 465 441.1 414.1 397.5 378.9 398 294.2 305.2 289.1 272.7 290 239.1 265 262 257 -631 251 231.7 224.3 220.2 212 192.2
High
1234
10,590 10,473 10,346 10,365 9,491 9,171 9,163 10,834 8,614 9,065 9,021 9,849 7,831 8,241 8,201 8,954 7,119 7,492 7,455 6,977 4,706 5,481 7,739 6,596 6,588 6,524 6,090 6,224 5,881 5,903 5,471 5,173 5,193 5,293 4,895 4,278 4,342 4,690 4,285 3,919 3,451 4,114 3,805 3,327 3,649 3,674 3,055 2,870 3,338 3,576 2,894 2,861 2,940 3,122 2,857 2,760 2,482 2,710 2,177 1,881 1,910 1,845 1,754 1,516 1,959 1,916 1,940 1,846 1,846 2,222 1,048 2,194 2,510 2,571 2,374 1,904 2,406 2,192 2,002 1,902 1,796 1,691 1,608 1,523 1,475 1,333 1,179 1,095 983.8 924 828 816.4 762.4 680.1 649.7 558.1 529.3 496.9 477 454.7 477.6 353 366.3 346.9 327.2 348 286.9 318 314.4 308.4 -504.8 301.2 278 269.2 264.2 254.4 230.6
Estimated EBIT
Low
1234
9,154 9,118 8,921 8,840 8,156 7,945 7,887 6,590 5,139 5,391 5,406 5,991 4,672 4,901 4,915 5,446 4,247 4,456 4,468 4,246 2,685 3,215 4,817 3,898 3,935 3,872 3,630 3,726 3,519 3,538 3,253 3,074 3,093 3,143 2,884 2,479 2,500 2,740 2,467 2,244 1,946 2,400 2,243 1,940 2,138 2,171 1,782 1,628 1,948 2,105 1,690 1,681 1,667 1,856 1,661 1,632 1,452 1,582 1,286 1,118 1,081 1,103 1,034 899.9 1,122 1,111 1,103 1,079 1,023 1,278 513.2 1,405 1,630 1,668 1,536 1,212 1,566 1,432 1,294 1,207 1,161 1,085 1,031 968.9 932.8 838.7 739.6 684.5 615.6 577.4 515.6 505.5 470.4 422.4 401 348.9 318.1 298.2 288 272.5 264 206 211.2 198.5 -29,713 317.8 280.3 311.8 -29,122 278.6 270.7 262.7 -19,427 188.1 185.9 181.5 -16,492
Average
1234
9,219 9,159 9,037 9,042 8,233 8,034 8,005 8,238 6,424 6,739 6,758 7,489 5,840 6,126 6,143 6,808 5,309 5,570 5,585 5,308 3,356 4,019 6,021 4,872 4,919 4,840 4,538 4,658 4,399 4,423 4,066 3,843 3,867 3,928 3,606 3,098 3,125 3,425 3,084 2,805 2,432 3,000 2,804 2,425 2,673 2,713 2,228 2,035 2,434 2,631 2,113 2,101 2,083 2,320 2,076 2,040 1,815 1,978 1,608 1,397 1,351 1,379 1,293 1,125 1,402 1,389 1,378 1,349 1,279 1,598 641.5 1,756 2,038 2,085 1,920 1,515 1,958 1,789 1,618 1,509 1,451 1,356 1,288 1,211 1,166 1,048 924.5 855.6 769.5 721.8 644.5 631.9 588 528 501.2 436.1 397.6 372.7 360 340.7 330 257.5 264 248.2 -24,761 397.3 350.4 389.7 -24,268 348.2 338.3 328.4 -16,189 235.2 232.3 226.9 -13,743
High
1234
9,356 9,252 9,140 9,157 8,385 8,102 8,095 9,885 7,709 8,087 8,109 8,986 7,008 7,352 7,372 8,169 6,371 6,683 6,702 6,370 4,028 4,823 7,225 5,847 5,903 5,808 5,445 5,589 5,279 5,307 4,879 4,611 4,640 4,714 4,327 3,718 3,750 4,110 3,701 3,366 2,919 3,600 3,365 2,910 3,207 3,256 2,674 2,442 2,921 3,157 2,535 2,522 2,500 2,784 2,492 2,448 2,178 2,373 1,929 1,677 1,622 1,655 1,551 1,350 1,683 1,667 1,654 1,619 1,535 1,918 769.7 2,107 2,446 2,502 2,304 1,818 2,349 2,147 1,942 1,811 1,741 1,627 1,546 1,453 1,399 1,258 1,109 1,027 923.4 866.1 773.5 758.3 705.6 633.6 601.5 523.3 477.1 447.2 432 408.8 396 309 316.8 297.8 -19,809 476.8 420.5 467.6 -19,414 417.8 406 394.1 -12,951 282.2 278.8 272.3 -10,995
Estimated Net Income
Low
1234
1,866 2,058 3,864 5,410 5,879 6,261 5,443 4,767 3,776 3,857 3,858 4,333 3,433 3,506 3,507 3,939 3,120 3,187 3,188 3,064 1,689 2,193 3,459 2,639 2,735 2,732 2,520 2,673 2,379 2,457 2,261 2,151 2,813 1,910 1,766 1,577 1,321 1,506 1,351 1,221 960.3 1,270 1,228 1,038 1,168 1,198 983.4 871.1 1,133 1,256 1,011 936.9 986.8 1,107 997.7 977.5 880.6 971.4 776.4 677.5 625.8 656.7 610.9 531.6 672.4 686.4 657.7 636.7 580.8 736 257 815.1 972.8 992.9 909.6 710.3 928.9 854.5 761.7 730.4 706.5 662.9 636.4 600.9 580.3 536.1 466.4 432.9 385.3 360.2 319.3 312 292.7 260.7 249.2 213.5 186.6 173.9 167.2 158.3 168 121.3 124.7 126.5 113 115.2 96 105.6 105.6 108 -678 105.6 95.44 92.88 92.56 87.1 76.11
Average
1234
1,931 2,549 4,059 6,650 6,145 6,389 6,063 5,958 4,720 4,821 4,822 5,417 4,291 4,382 4,384 4,924 3,901 3,984 3,985 3,830 2,111 2,741 4,324 3,298 3,419 3,415 3,150 3,342 2,974 3,072 2,826 2,689 3,517 2,388 2,207 1,972 1,651 1,883 1,689 1,527 1,200 1,587 1,535 1,298 1,460 1,497 1,229 1,089 1,417 1,570 1,264 1,171 1,234 1,384 1,247 1,222 1,101 1,214 970.5 846.9 782.2 820.9 763.6 664.5 840.5 858 822.2 795.9 726 920 321.2 1,019 1,216 1,241 1,137 887.8 1,161 1,068 952.1 913 883.2 828.6 795.5 751.2 725.3 670.1 583 541.1 481.6 450.3 399.1 390 365.9 325.8 311.5 266.9 233.3 217.4 209.1 197.9 210 151.7 155.8 158.2 141.3 144 120 132 132 135 -565 132 119.3 116.1 115.7 108.9 95.14
High
1234
2,134 2,865 4,453 7,265 6,328 6,443 6,264 7,150 5,664 5,785 5,787 6,500 5,149 5,259 5,261 5,909 4,681 4,781 4,783 4,596 2,533 3,289 5,189 3,958 4,103 4,098 3,780 4,010 3,568 3,686 3,391 3,227 4,220 2,866 2,649 2,366 1,982 2,259 2,027 1,832 1,440 1,905 1,842 1,557 1,752 1,797 1,475 1,307 1,700 1,884 1,516 1,405 1,480 1,661 1,497 1,466 1,321 1,457 1,165 1,016 938.7 985.1 916.4 797.5 1,009 1,030 986.6 955.1 871.2 1,104 385.4 1,223 1,459 1,489 1,364 1,065 1,393 1,282 1,143 1,096 1,060 994.4 954.6 901.4 870.4 804.1 699.7 649.3 578 540.3 478.9 468 439.1 391 373.7 320.3 279.9 260.9 250.9 237.4 252 182 187 189.8 169.6 172.8 144 158.4 158.4 162 -452 158.4 143.2 139.3 138.8 130.7 114.2
Estimated SGA Expenses
Low
1234
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,041 3,045 2,885 3,016 2,980 2,287 1,821 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Average
1234
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 3,802 3,806 3,606 3,770 3,725 2,859 2,276 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
High
1234
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 4,562 4,567 4,327 4,523 4,470 3,431 2,731 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0
Estimated EPS
Low
1234
2.05 2.26 4.24 5.93 6.45 6.87 5.97 6.22 5.9 5.96 5.63 5.8 4.86 5.1 4.89 5.05 4.05 4.15 4.17 4.13 2.26 2.92 4.96 3.41 3.55 3.52 3.25 3.38 2.51 2.54 2.35 2.19 1.96 1.97 1.84 1.58 1.62 1.59 1.46 1.3 1.09 1.3 1.23 0.99 1.16 1.14 0.88 0.86 1.11 1.22 0.88 0.9 0.94 0.96 0.89 0.82 0.73 0.86 0.58 0.45 0.5 0.43 0.41 0.31 0.52 0.5 0.54 0.44 0.62 0.58 0.49 0.66 0.74 0.71 0.6 0.54 0.67 0.58 0.53 0.52 0.54 0.5 0.47 0.43 0.42 0.38 0.36 0.34 0.3 0.28 0.24 0.24 0.22 0.19 0.18 0.15 0.14 0.13 0.12 0.11 0.11 0.08 0.09 0.08 0.07 0.08 0.06 0.07 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.06 0.05
Average
1234
2.12 2.8 4.45 7.29 6.74 7.01 6.65 6.61 5.98 6.33 5.99 6.16 5.17 5.43 5.21 5.37 4.31 4.42 4.43 4.39 2.41 3.11 5.28 3.63 3.78 3.75 3.45 3.6 3.14 3.17 2.94 2.74 2.45 2.46 2.3 1.97 2.03 1.99 1.82 1.63 1.36 1.63 1.54 1.24 1.45 1.43 1.1 1.08 1.39 1.53 1.1 1.12 1.18 1.2 1.11 1.03 0.91 1.07 0.72 0.56 0.63 0.54 0.51 0.38 0.65 0.63 0.67 0.55 0.78 0.73 0.61 0.82 0.92 0.89 0.75 0.68 0.84 0.73 0.66 0.65 0.67 0.62 0.59 0.54 0.53 0.48 0.45 0.42 0.38 0.35 0.3 0.3 0.28 0.24 0.23 0.19 0.17 0.16 0.15 0.14 0.14 0.1 0.11 0.1 0.09 0.1 0.08 0.09 0.08 0.08 0.08 0.08 0.07 0.07 0.07 0.07 0.06
High
1234
2.34 3.14 4.88 7.97 6.94 7.07 6.87 6.78 6.07 6.54 6.19 6.36 5.34 5.61 5.37 5.55 4.45 4.56 4.58 4.53 2.49 3.21 5.45 3.74 3.9 3.87 3.56 3.71 3.77 3.8 3.53 3.29 2.94 2.95 2.76 2.36 2.44 2.39 2.18 1.96 1.63 1.96 1.85 1.49 1.74 1.72 1.32 1.3 1.67 1.84 1.32 1.34 1.42 1.44 1.33 1.24 1.09 1.28 0.86 0.67 0.76 0.65 0.61 0.46 0.78 0.76 0.8 0.66 0.94 0.88 0.73 0.98 1.1 1.07 0.9 0.82 1.01 0.88 0.79 0.78 0.8 0.74 0.71 0.65 0.64 0.58 0.54 0.5 0.46 0.42 0.36 0.36 0.34 0.29 0.28 0.23 0.2 0.19 0.18 0.17 0.17 0.12 0.13 0.12 0.11 0.12 0.1 0.11 0.1 0.1 0.1 0.1 0.08 0.08 0.08 0.08 0.07
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program