$481.45
Near FV▼ -3.2% against the close used
Model range $295.86 – $592.93
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Bear$295.86Fair value$481.45Bull$592.93
FairClose
52-week traded range
52W low $397.9752W high $596.76
The 52-week range is measured from the stored price history, not estimated.
Trading close to the consensus fair value
United Therapeutics closed at $497.11, 3.3% above the consensus fair value of $481.45 drawn from 8 valuation models.
Financial DNA score 72/100 — Strong. P/E of 17.8x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
DCF Valuation
$431.18
-13.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
$295.86
-40.5%
√(22.5 × EPS × BVPS)
EPS=27.86, BVPS=139.64 · outside Graham range (P/E 17.8, P/B 3.6) — asset-light, treat as a rough floor
P/E Fair Value
$557.20
+12.1%
EPS × 20x (sector P/E)
EPS=27.86, Sector P/E=20x
Peter Lynch (PEG)
$447.71
-9.9%
EPS × Growth% (PEG = 1 is fair)
EPS=27.86, g=16.1%
EV/EBITDA
$592.93
+19.3%
(EBITDA × 18x − Net Debt) ÷ Shares
EBITDA=1.58B
Book Value (P/B)
$518.40
+4.3%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=139.64, ROE=20.9%, g=6%, r=10%
Reverse DCF
$497.11
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.6% | Historical: 16.1%
Margin of Safety
$321.06
-35.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=428.08, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.