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 ~$1.1B in costs. DOJ antitrust probe into Optum's vertical
integration adds regulatory tail risk.
Recovery thesis: CMS set 2026 MA rate increase at +5.06% (strongest in years),
which should allow margin recovery. Optum Health and Optum Rx continue growing. UNH has historically been
the best-managed health insurer with consistent 20%+ ROE. The question is timing and magnitude of recovery.
📊 Financial Snapshot
| Metric | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|
| Revenue ($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)
| Input | Value | Notes |
|---|
| Risk-Free Rate (Rf) | 4.30% | 10-yr US Treasury yield |
| Beta (β) | 0.361 | Market 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 Debt | 5.80% | 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 |
| WACC | 8.50% | DCF discount rate |
📈 DCF Scenarios


📋 Full 10-Year Projection Tables
Bear Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $17.68B | $16.29B | $16.29B |
| Year 2 | Stage 1 | $18.39B | $15.62B | $31.91B |
| Year 3 | Stage 1 | $19.12B | $14.97B | $46.89B |
| Year 4 | Stage 1 | $19.89B | $14.35B | $61.24B |
| Year 5 | Stage 1 | $20.68B | $13.76B | $74.99B |
| Year 6 | Stage 2 | $21.20B | $12.99B | $87.99B |
| Year 7 | Stage 2 | $21.73B | $12.28B | $100.26B |
| Year 8 | Stage 2 | $22.27B | $11.60B | $111.86B |
| Year 9 | Stage 2 | $22.83B | $10.96B | $122.81B |
| Year 10 | Stage 2 | $23.40B | $10.35B | $133.16B |
| Terminal | — | TV=$367.2B | PV(TV)=$162.4B (55% of EV) | EV=$295.6B |
Base Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $18.36B | $16.92B | $16.92B |
| Year 2 | Stage 1 | $19.83B | $16.84B | $33.77B |
| Year 3 | Stage 1 | $21.42B | $16.77B | $50.53B |
| Year 4 | Stage 1 | $23.13B | $16.69B | $67.22B |
| Year 5 | Stage 1 | $24.98B | $16.61B | $83.83B |
| Year 6 | Stage 2 | $26.23B | $16.08B | $99.91B |
| Year 7 | Stage 2 | $27.54B | $15.56B | $115.47B |
| Year 8 | Stage 2 | $28.92B | $15.06B | $130.52B |
| Year 9 | Stage 2 | $30.36B | $14.57B | $145.09B |
| Year 10 | Stage 2 | $31.88B | $14.10B | $159.19B |
| Terminal | — | TV=$544.6B | PV(TV)=$240.9B (60% of EV) | EV=$400.1B |
Bull Scenario
| Period | Stage | FCFF | PV of FCFF | Cumulative EV |
|---|
| Year 1 | Stage 1 | $19.04B | $17.55B | $17.55B |
| Year 2 | Stage 1 | $21.32B | $18.11B | $35.66B |
| Year 3 | Stage 1 | $23.88B | $18.70B | $54.36B |
| Year 4 | Stage 1 | $26.75B | $19.30B | $73.66B |
| Year 5 | Stage 1 | $29.96B | $19.92B | $93.59B |
| Year 6 | Stage 2 | $32.06B | $19.65B | $113.24B |
| Year 7 | Stage 2 | $34.30B | $19.38B | $132.61B |
| Year 8 | Stage 2 | $36.70B | $19.11B | $151.72B |
| Year 9 | Stage 2 | $39.27B | $18.85B | $170.57B |
| Year 10 | Stage 2 | $42.02B | $18.58B | $189.15B |
| Terminal | — | TV=$786.9B | PV(TV)=$348.0B (65% of EV) | EV=$537.2B |
🔲 Sensitivity Table
| WACC \ gT | 1.5% | 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%.
📉 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.

🏦 Comparable Valuation
| Company | Ticker | P/E (fwd) | EV/EBITDA | FCF Yield | Div Yield | Revenue ($B) |
|---|
| UnitedHealth Group | UNH | 15.9x | 19.9x | 5.6% | 3.1% | $448B |
| Elevance Health | ELV | 13.5x | 8.5x | 6.2% | 1.5% | $175B |
| CVS Health (Aetna) | CVS | 9.0x | 7.2x | 10.5% | 4.8% | $375B |
| Cigna Group | CI | 10.2x | 8.8x | 9.1% | 1.9% | $248B |
| Humana | HUM | 22.5x | 14.0x | 4.8% | 1.3% | $118B |
| UNH 5-yr Avg | — | 21.5x | 17.5x | 6.0% | 1.9% | — |
💰 Dividend / Distribution Analysis
| Metric | Value |
|---|
| Annual DPS | $8.730 |
| Current Yield | 3.05% |
| Consecutive Growth Years | 15 |
| 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 Ratio | 50.0% |
| Sustainability Verdict | Safe — 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.

🔮 Analyst Forecast Section
(a) EPS Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $18.08 | — | — | — | Actual |
| 2022 | $21.18 | — | — | — | Actual |
| 2023 | $23.86 | — | — | — | Actual |
| 2024 | $15.51 | — | — | — | Actual |
| 2025 | $13.23 | — | — | — | Actual |
| 2026 | $17.18 | $18.03 | $19.83 | 31 | Estimate |
| 2027 | $15.83 | $19.86 | $22.67 | 30 | Estimate |
(b) Revenue Consensus
| Year | Low / Actual | Avg | High | # Analysts | Type |
|---|
| 2021 | $287.6B | — | — | — | Actual |
| 2022 | $324.2B | — | — | — | Actual |
| 2023 | $371.6B | — | — | — | Actual |
| 2024 | $400.3B | — | — | — | Actual |
| 2025 | $447.6B | — | — | — | Actual |
| 2026 | $426.3B | $445.5B | $469.6B | 31 | Estimate |
| 2027 | $432.4B | $460.3B | $496.1B | 30 | Estimate |
(c) Individual Analyst Price Targets
Consensus: Avg $387.79 | Range $198–$575
| Analyst | Firm | Rating | PT | Upside |
|---|
| Lisa Gill | JP Morgan | Buy | $389 | +35.8% |
| David Macdonald | Truist Securities | Strong Buy | $370 | +29.2% |
| Stephen Baxter | Wells Fargo | Buy | $370 | +29.2% |
| Ann Hynes | Mizuho | Buy | $350 | +22.2% |
| Andrew Mok | Barclays | Buy | $327 | +14.1% |
(d) Earnings Surprise History
| Quarter | EPS Act vs Est | EPS Beat/Miss | Rev Act vs Est | Rev Beat/Miss | Guidance |
|---|
| 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.


💡 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
| Tier | Price | Action |
|---|
| Tier 1 — Starter | ≤$285 | Begin position |
| Tier 2 — Add | ≤$265 | Add on weakness |
| Tier 3 — Full | ≤$240 | Full allocation |
| Sell Alert | ≥$430 | Above 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
| Metric | Value |
|---|
| Shares Held | 1,045.84 |
| 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 Cost | 2.04% |
| vs Target Position (~$200K) | $299,612 vs $200,000 (150% of target) |
Bore Family Office • Analysis generated by Lurch • Not investment advice.