← UBER UNM →
Latest Report → ← All Tickers

UNH

UNH

Accumulate 2026-03-06
Model
DCF
Price at Report
$286.48
Base IV
$379.85
Bear IV
$265.15
Bull IV
$530.38
Entry Zone: 240-285 · Sell Above: 430
Bore Family Office
Bore Family Office
Valuation Report — UnitedHealth Group (UNH) • March 6, 2026
Unlevered DCF (FCFF @ WACC) • Discount Rate: 8.50% • Current Price: $286.48
Prepared by Lurch • Bore Family Office • Data: Finnhub, StockAnalysis.com, S&P Global Market Intelligence
🏢 Business Overview

UnitedHealth Group is the world's largest health insurance company by revenue (~$448B in FY2025). Founded in 1977 as United HealthCare Corporation in Minneapolis, MN, it grew through aggressive acquisition of managed care plans and built Optum into a vertically integrated health services powerhouse. UNH serves ~50 million members across commercial, Medicare, and Medicaid plans.

Segment Description FY2025 Rev % Total YoY Growth Op Margin
UnitedHealthcare Health insurance (commercial, Medicare, Medicaid) ~$280B ~63% +9% ~2.5%
Optum Health Value-based care delivery, physician groups ~$91B ~20% +12% ~8%
Optum Rx PBM, pharmacy benefits management, ~$120B in scripts ~$104B ~23% +7% ~6%
Optum Insight Data analytics, health IT (includes Change Healthcare) ~$17B ~4% +8% ~20%

2025 Crisis Context: UNH entered a perfect storm in 2025. Medicare Advantage (MA) medical loss ratios surged to ~90%+ as post-COVID utilization normalized higher than expected — industry-wide but UNH had the largest MA exposure. Simultaneously, Medicaid redetermination created adverse selection as sicker members retained coverage. The CEO assassination (Brian Thompson, December 2024) added governance uncertainty. The Change Healthcare cyberattack (2024) caused ~$1.1B in costs. DOJ antitrust probe into Optum's vertical integration adds regulatory tail risk.

Recovery thesis: CMS set 2026 MA rate increase at +5.06% (strongest in years), which should allow margin recovery. Optum Health and Optum Rx continue growing. UNH has historically been the best-managed health insurer with consistent 20%+ ROE. The question is timing and magnitude of recovery.

📊 Financial Snapshot
Metric20212022202320242025
Revenue ($M)$287,597$324,162$371,622$400,278$447,567
EBITDA ($M)$27,073$31,835$36,330$36,386$23,325
Operating Income ($M)$23,970$28,435$32,358$32,287$18,964
Net Income ($M)$17,732$20,639$22,381$14,405$12,056
EPS (diluted)$18.08$21.18$23.86$15.51$13.23
Free Cash Flow ($M)$19,889$23,404$25,682$20,705$16,075
Annual DPS$5.600$6.400$7.290$8.180$8.730
Total Debt ($M)$46,003$57,623$62,537$76,904$78,389
Rev YoY Growth+12.7%+14.6%+7.7%+11.8%
⚙️ WACC Build (DCF)
InputValueNotes
Risk-Free Rate (Rf)4.30%10-yr US Treasury yield
Beta (β)0.361Market beta (Finnhub)
Equity Risk Premium (ERP)5.5%Damodaran US ERP
Cost of Equity (Ke)6.29%Ke = Rf + β × ERP
Pre-Tax Cost of Debt5.80%Interest exp / gross debt
After-Tax Cost of Debt (Kd)4.52%× (1 − 22%)
Weight Equity (We)76.9%Mkt cap $0.0B
Weight Debt (Wd)23.1%Gross debt $0.0B
WACC8.50%DCF discount rate
📈 DCF Scenarios
$265
🔴 Bear
$380
📊 Base
$530
🚀 Bull
$286.48
Current Price
$388
Analyst Avg PT
Intrinsic Value vs PriceFCF Projection
📋 Full 10-Year Projection Tables
Bear Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$17.68B$16.29B$16.29B
Year 2Stage 1$18.39B$15.62B$31.91B
Year 3Stage 1$19.12B$14.97B$46.89B
Year 4Stage 1$19.89B$14.35B$61.24B
Year 5Stage 1$20.68B$13.76B$74.99B
Year 6Stage 2$21.20B$12.99B$87.99B
Year 7Stage 2$21.73B$12.28B$100.26B
Year 8Stage 2$22.27B$11.60B$111.86B
Year 9Stage 2$22.83B$10.96B$122.81B
Year 10Stage 2$23.40B$10.35B$133.16B
TerminalTV=$367.2BPV(TV)=$162.4B (55% of EV)EV=$295.6B
Base Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$18.36B$16.92B$16.92B
Year 2Stage 1$19.83B$16.84B$33.77B
Year 3Stage 1$21.42B$16.77B$50.53B
Year 4Stage 1$23.13B$16.69B$67.22B
Year 5Stage 1$24.98B$16.61B$83.83B
Year 6Stage 2$26.23B$16.08B$99.91B
Year 7Stage 2$27.54B$15.56B$115.47B
Year 8Stage 2$28.92B$15.06B$130.52B
Year 9Stage 2$30.36B$14.57B$145.09B
Year 10Stage 2$31.88B$14.10B$159.19B
TerminalTV=$544.6BPV(TV)=$240.9B (60% of EV)EV=$400.1B
Bull Scenario
PeriodStageFCFFPV of FCFFCumulative EV
Year 1Stage 1$19.04B$17.55B$17.55B
Year 2Stage 1$21.32B$18.11B$35.66B
Year 3Stage 1$23.88B$18.70B$54.36B
Year 4Stage 1$26.75B$19.30B$73.66B
Year 5Stage 1$29.96B$19.92B$93.59B
Year 6Stage 2$32.06B$19.65B$113.24B
Year 7Stage 2$34.30B$19.38B$132.61B
Year 8Stage 2$36.70B$19.11B$151.72B
Year 9Stage 2$39.27B$18.85B$170.57B
Year 10Stage 2$42.02B$18.58B$189.15B
TerminalTV=$786.9BPV(TV)=$348.0B (65% of EV)EV=$537.2B
🔲 Sensitivity Table
WACC \ gT1.5%2.0%2.5%3.0%3.5%
6.5%$512$556$612$683$777
7.0%$457$492$534$587$655
7.5%$412$439$472$513$564
8.0%$373$395$422$454$493
8.5%$340$358$380$405$436
9.0%$311$327$344$365$389
9.5%$286$299$314$331$351
10.0%$264$275$288$302$318
10.5%$245$254$265$277$290

Green = >10% above current price. Red = >10% below. Gold = within ±10%.

Sensitivity Heatmap
📉 Long-Term Price Trend Channel

Log-linear trend fitted to full price history. ±1.5σ bands. Green shaded zone = bottom 25% of historical range — historically attractive entry.

Long-Term Trend Channel
🏦 Comparable Valuation
CompanyTickerP/E (fwd)EV/EBITDAFCF YieldDiv YieldRevenue ($B)
UnitedHealth GroupUNH15.9x19.9x5.6%3.1%$448B
Elevance HealthELV13.5x8.5x6.2%1.5%$175B
CVS Health (Aetna)CVS9.0x7.2x10.5%4.8%$375B
Cigna GroupCI10.2x8.8x9.1%1.9%$248B
HumanaHUM22.5x14.0x4.8%1.3%$118B
UNH 5-yr Avg21.5x17.5x6.0%1.9%
💰 Dividend / Distribution Analysis
MetricValue
Annual DPS$8.730
Current Yield3.05%
Consecutive Growth Years15
1-yr DPS CAGR+6.7%
3-yr DPS CAGR+10.2%
5-yr DPS CAGR+9.3%
10-yr DPS CAGR+13.1%
Payout Ratio (DPS/EPS)66.0%
FCF Payout Ratio50.0%
Sustainability VerdictSafe — Watch
UNH has increased its dividend for 15 consecutive years with a 10-year CAGR of 13.1%. At current FCF of $16B, the dividend ($7.9B/yr) is covered at 2.0x FCF. The 2025 FCF decline was driven by surging Medicare Advantage claims reserves, not structural impairment. Dividend is safe; sustainability watch warranted given margin pressure recovery trajectory. Flag: FY2025 payout vs depressed EPS looks elevated — use FCF coverage ratio as primary gauge.
Dividend History
🔮 Analyst Forecast Section
(a) EPS Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$18.08Actual
2022$21.18Actual
2023$23.86Actual
2024$15.51Actual
2025$13.23Actual
2026$17.18$18.03$19.8331Estimate
2027$15.83$19.86$22.6730Estimate
(b) Revenue Consensus
YearLow / ActualAvgHigh# AnalystsType
2021$287.6BActual
2022$324.2BActual
2023$371.6BActual
2024$400.3BActual
2025$447.6BActual
2026$426.3B$445.5B$469.6B31Estimate
2027$432.4B$460.3B$496.1B30Estimate
(c) Individual Analyst Price Targets
Consensus: Avg $387.79 | Range $198–$575
AnalystFirmRatingPTUpside
Lisa GillJP MorganBuy$389+35.8%
David MacdonaldTruist SecuritiesStrong Buy$370+29.2%
Stephen BaxterWells FargoBuy$370+29.2%
Ann HynesMizuhoBuy$350+22.2%
Andrew MokBarclaysBuy$327+14.1%
(d) Earnings Surprise History
QuarterEPS Act vs EstEPS Beat/MissRev Act vs EstRev Beat/MissGuidance
Q3 2025$6.71 vs $7.05$-0.34 ❌$100.8B vs $98.6B+$2.2B ✅Lowered
Q2 2025$3.64 vs $5.51$-1.87 ❌$98.9B vs $97.5B+$1.4B ✅Lowered
Q1 2025$7.20 vs $7.29$-0.09 ❌$109.6B vs $107.4B+$2.2B ✅Maintained
Q4 2024$6.81 vs $6.77+$0.04 ✅$110.0B vs $107.8B+$2.2B ✅Lowered
(e) Confidence Band Commentary
Analyst range is extremely wide ($198–$575) reflecting binary thesis uncertainty: Recovery scenario (PT $350–575) vs structural impairment ($198–$280). EPS beats have been negative in 2025 as claims reserve builds continued surprising to the upside. Q2 2025 was particularly ugly: EPS $3.64 vs $5.51 estimate. Recovery visibility is low for 2026 — the wide range reflects genuine debate. Until Medicare Advantage margin trajectory stabilizes, forward estimates carry unusually high uncertainty.
Analyst Forecast Confidence
Analyst Price Targets
💡 Investment Thesis

Bear case: UNH is not recovering — it's structurally impaired. Medicare Advantage is a broken product at these pricing levels, and the DOJ antitrust review could force Optum divestiture (eliminating 30-40% of EV). A 90%+ MLR in MA is not a one-year aberration — CMS will continue ratcheting down reimbursement while utilization normalizes to a permanently higher level. The CEO assassination revealed governance brittleness. At $286, even "discounted" UNH still prices in full recovery that may not materialize. Bear price target: $175–220.

Bull case: UNH has been through crises before and emerged stronger. The 2026 CMS rate increase of +5.06% is the largest favorable rate move in years — management guided conservatively in 2025 Q4 and sandbag regularly. Optum is a crown jewel generating 25-30% IRR on physician group acquisitions. The business has a 50-year track record. At 15x forward earnings — a multi-year low — this is a generational entry point if recovery is real. The $90/share FCF-per-share potential on normalized results makes $600+ a credible bull target.

Our base case — Accumulate with patience: The recovery is real but slow. 2026 EPS of $18 (consensus) requires things to go right — and they probably will. CMS rates improve. Optum keeps growing. MA membership growth slows but unit economics recover. FCF should normalize to $20B+ by FY2027. At a normalized 18x P/E on $22 EPS = $396 fair value. Current price of $286 represents a 28% discount. The risk is asymmetric — downside is protected by the Optum floor (~$150/share of enterprise value alone), while upside is $350-450 on 12-18 month recovery.

Key watch items: (1) Q1 2026 MA MLR trajectory — any stabilization below 89% is bullish; (2) DOJ/Antitrust progress — monitor quarterly; (3) FY2026 guidance raise on earnings calls; (4) Andrew Witty (new CEO) strategic communication.

⚖️ DCF Verdict: Accumulate — UnitedHealth Group (UNH)
Current price: $286.48 | Analyst Avg PT: $387.79
$265
🔴 Bear
$380
📊 Base
$530
🚀 Bull
TierPriceAction
Tier 1 — Starter≤$285Begin position
Tier 2 — Add≤$265Add on weakness
Tier 3 — Full≤$240Full allocation
Sell Alert≥$430Above fair value — consider trimming
Accumulate on weakness. At $286 UNH trades at 15.9x depressed 2026 consensus EPS — near a multi-decade P/E trough. The business is temporarily impaired, not permanently broken. The CMS 2026 rate reset is the most important catalyst: +5.06% should drive MA margin recovery. Optum provides a ~$150/share asset floor. Entry zone: begin at current levels ($285), add on weakness to $265, full allocation at $240. Becomes a Sell if MA MLR stays above 90% through mid-2026 (structural impairment confirmed) or DOJ forces Optum divestiture. Joseph currently holds 1,045.84 shares at $427.84 avg cost — deeply underwater. This is a hold/add situation, not a cut.
📂 Current Position Summary
MetricValue
Shares Held1,045.84
Average Cost Basis$427.84
Current Market Value$299,612
Unrealized P&L$-147,840 (-33.0%)
Annual Dividend Income$9,130/yr
Yield on Cost2.04%
vs Target Position (~$200K)$299,612 vs $200,000 (150% of target)
Bore Family Office • Analysis generated by Lurch • Not investment advice.