The Discounted Cash Flow (DCF) valuation of Healthequity Inc (HQY) is 49.71 USD. With the latest stock price at 95.62 USD, the upside of Healthequity Inc based on DCF is -48.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.7% - 8.1% | 6.9% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 25.00 - 242.88 | 49.71 |
| Upside | -73.9% - 154.0% | -48.0% |