GOCO
Gohealth Inc
Price:  
6.01 
USD
Volume:  
17,731.00
United States | Insurance
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Gohealth Intrinsic Value

92.40 %
Upside

What is the intrinsic value of Gohealth?

As of 2025-07-11, the Intrinsic Value of Gohealth Inc (GOCO) is 11.56 USD. This Gohealth valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.01 USD, the upside of Gohealth Inc is 92.40%.

The range of the Intrinsic Value is (5.20) - 62.77 USD

Is Gohealth undervalued or overvalued?

Based on its market price of 6.01 USD and our intrinsic valuation, Gohealth Inc (GOCO) is undervalued by 92.40%.

6.01 USD
Stock Price
11.56 USD
Intrinsic Value
Intrinsic Value Details

Gohealth Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (5.20) - 62.77 11.56 92.4%
DCF (Growth 10y) 0.57 - 82.81 21.01 249.5%
DCF (EBITDA 5y) 2.40 - 58.36 15.61 159.7%
DCF (EBITDA 10y) 4.13 - 78.39 23.42 289.6%
Fair Value 0.86 - 0.86 0.86 -85.66%
P/E 3.39 - 5.19 4.58 -23.7%
EV/EBITDA 10.30 - 154.82 65.84 995.5%
EPV 80.06 - 239.38 159.72 2557.6%
DDM - Stable 0.39 - 1.08 0.73 -87.8%
DDM - Multi 0.89 - 2.41 1.36 -77.4%

Gohealth Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 65.56
Beta 1.05
Outstanding shares (mil) 10.91
Enterprise Value (mil) 529.31
Market risk premium 4.60%
Cost of Equity 24.56%
Cost of Debt 16.88%
WACC 17.76%